[YLI] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -7.75%
YoY- 17.73%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 81,921 102,271 99,099 114,602 124,591 113,755 112,621 -19.13%
PBT 19,313 27,660 27,877 36,283 40,141 36,168 35,213 -33.02%
Tax -3,944 -6,507 -5,967 -8,493 -10,015 -9,264 -10,091 -46.57%
NP 15,369 21,153 21,910 27,790 30,126 26,904 25,122 -27.95%
-
NP to SH 15,369 21,153 21,910 27,790 30,126 26,904 25,122 -27.95%
-
Tax Rate 20.42% 23.52% 21.40% 23.41% 24.95% 25.61% 28.66% -
Total Cost 66,552 81,118 77,189 86,812 94,465 86,851 87,499 -16.68%
-
Net Worth 163,708 159,919 154,078 128,350 126,417 124,796 131,993 15.45%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 163,708 159,919 154,078 128,350 126,417 124,796 131,993 15.45%
NOSH 98,029 97,511 96,904 64,175 63,208 62,398 62,261 35.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 18.76% 20.68% 22.11% 24.25% 24.18% 23.65% 22.31% -
ROE 9.39% 13.23% 14.22% 21.65% 23.83% 21.56% 19.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 83.57 104.88 102.26 178.58 197.11 182.30 180.89 -40.26%
EPS 15.68 21.69 22.61 43.30 47.66 43.12 40.35 -46.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.59 2.00 2.00 2.00 2.12 -14.71%
Adjusted Per Share Value based on latest NOSH - 64,175
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 79.57 99.34 96.26 111.32 121.02 110.49 109.39 -19.13%
EPS 14.93 20.55 21.28 26.99 29.26 26.13 24.40 -27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5902 1.5534 1.4966 1.2467 1.2279 1.2122 1.2821 15.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.80 4.34 4.96 7.80 5.65 4.00 3.80 -
P/RPS 4.55 4.14 4.85 4.37 2.87 2.19 2.10 67.51%
P/EPS 24.24 20.01 21.94 18.01 11.85 9.28 9.42 87.89%
EY 4.13 5.00 4.56 5.55 8.44 10.78 10.62 -46.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.65 3.12 3.90 2.83 2.00 1.79 17.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 26/02/04 20/11/03 31/07/03 29/05/03 26/02/03 -
Price 3.66 3.86 4.80 4.88 6.00 4.66 4.12 -
P/RPS 4.38 3.68 4.69 2.73 3.04 2.56 2.28 54.59%
P/EPS 23.34 17.79 21.23 11.27 12.59 10.81 10.21 73.62%
EY 4.28 5.62 4.71 8.87 7.94 9.25 9.79 -42.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.35 3.02 2.44 3.00 2.33 1.94 8.42%

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