[YLI] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 2.31%
YoY- 13.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 93,741 92,049 89,477 84,336 82,235 76,605 73,048 18.14%
PBT 28,370 27,357 25,493 23,128 21,619 19,786 20,270 25.20%
Tax -8,058 -7,782 -6,480 -5,331 -4,223 -3,403 -3,908 62.21%
NP 20,312 19,575 19,013 17,797 17,396 16,383 16,362 15.55%
-
NP to SH 20,312 19,575 19,013 17,797 17,396 16,383 16,362 15.55%
-
Tax Rate 28.40% 28.45% 25.42% 23.05% 19.53% 17.20% 19.28% -
Total Cost 73,429 72,474 70,464 66,539 64,839 60,222 56,686 18.88%
-
Net Worth 114,897 108,265 107,306 99,954 95,000 90,537 63,609 48.47%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 114,897 108,265 107,306 99,954 95,000 90,537 63,609 48.47%
NOSH 62,106 61,514 61,318 61,321 61,290 61,173 43,568 26.74%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 21.67% 21.27% 21.25% 21.10% 21.15% 21.39% 22.40% -
ROE 17.68% 18.08% 17.72% 17.81% 18.31% 18.10% 25.72% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 150.94 149.64 145.92 137.53 134.17 125.23 167.66 -6.78%
EPS 32.71 31.82 31.01 29.02 28.38 26.78 37.55 -8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.76 1.75 1.63 1.55 1.48 1.46 17.14%
Adjusted Per Share Value based on latest NOSH - 61,321
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 91.10 89.45 86.95 81.96 79.92 74.44 70.99 18.14%
EPS 19.74 19.02 18.48 17.30 16.91 15.92 15.90 15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1166 1.0521 1.0428 0.9714 0.9232 0.8798 0.6182 48.47%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.88 4.28 2.92 2.55 2.49 2.42 2.46 -
P/RPS 2.57 2.86 2.00 1.85 1.86 1.93 1.47 45.27%
P/EPS 11.86 13.45 9.42 8.79 8.77 9.04 6.55 48.71%
EY 8.43 7.43 10.62 11.38 11.40 11.07 15.27 -32.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.43 1.67 1.56 1.61 1.64 1.68 16.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 20/08/02 30/05/02 27/02/02 27/11/01 23/08/01 24/05/01 21/02/01 -
Price 3.92 3.94 3.80 2.82 2.90 2.60 2.41 -
P/RPS 2.60 2.63 2.60 2.05 2.16 2.08 1.44 48.43%
P/EPS 11.99 12.38 12.26 9.72 10.22 9.71 6.42 51.82%
EY 8.34 8.08 8.16 10.29 9.79 10.30 15.58 -34.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.24 2.17 1.73 1.87 1.76 1.65 18.24%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment