[YLI] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -67.03%
YoY- -88.15%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 69,920 82,924 96,924 107,302 122,235 125,634 120,003 -30.30%
PBT 3,037 2,924 2,370 615 4,535 8,049 9,698 -53.98%
Tax -794 -912 -1,215 -1,692 -2,162 -2,731 -2,746 -56.37%
NP 2,243 2,012 1,155 -1,077 2,373 5,318 6,952 -53.05%
-
NP to SH 2,094 1,917 2,267 1,105 3,352 6,215 7,097 -55.77%
-
Tax Rate 26.14% 31.19% 51.27% 275.12% 47.67% 33.93% 28.32% -
Total Cost 67,677 80,912 95,769 108,379 119,862 120,316 113,051 -29.03%
-
Net Worth 184,637 195,381 194,759 138,600 197,528 197,398 195,171 -3.64%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 981 981 2,467 2,467 2,467 2,467 6,888 -72.82%
Div Payout % 46.89% 51.22% 108.84% 223.30% 73.61% 39.70% 97.06% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 184,637 195,381 194,759 138,600 197,528 197,398 195,171 -3.64%
NOSH 92,318 98,181 98,363 70,000 98,764 98,699 98,571 -4.28%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.21% 2.43% 1.19% -1.00% 1.94% 4.23% 5.79% -
ROE 1.13% 0.98% 1.16% 0.80% 1.70% 3.15% 3.64% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 75.74 84.46 98.54 153.29 123.76 127.29 121.74 -27.18%
EPS 2.27 1.95 2.30 1.58 3.39 6.30 7.20 -53.77%
DPS 1.06 1.00 2.51 3.52 2.50 2.50 7.00 -71.68%
NAPS 2.00 1.99 1.98 1.98 2.00 2.00 1.98 0.67%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 67.92 80.55 94.15 104.23 118.73 122.03 116.56 -30.30%
EPS 2.03 1.86 2.20 1.07 3.26 6.04 6.89 -55.82%
DPS 0.95 0.95 2.40 2.40 2.40 2.40 6.69 -72.87%
NAPS 1.7935 1.8978 1.8918 1.3463 1.9187 1.9174 1.8958 -3.64%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.63 0.74 0.80 0.92 0.90 0.53 0.57 -
P/RPS 0.83 0.88 0.81 0.60 0.73 0.42 0.47 46.25%
P/EPS 27.78 37.90 34.71 58.28 26.52 8.42 7.92 131.38%
EY 3.60 2.64 2.88 1.72 3.77 11.88 12.63 -56.78%
DY 1.69 1.35 3.14 3.83 2.78 4.72 12.28 -73.44%
P/NAPS 0.32 0.37 0.40 0.46 0.45 0.27 0.29 6.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 24/02/10 17/11/09 20/08/09 28/05/09 26/02/09 -
Price 0.63 0.65 0.74 0.86 0.92 0.93 0.62 -
P/RPS 0.83 0.77 0.75 0.56 0.74 0.73 0.51 38.48%
P/EPS 27.78 33.29 32.11 54.48 27.11 14.77 8.61 118.81%
EY 3.60 3.00 3.11 1.84 3.69 6.77 11.61 -54.28%
DY 1.69 1.54 3.39 4.10 2.72 2.69 11.29 -71.90%
P/NAPS 0.32 0.33 0.37 0.43 0.46 0.47 0.31 2.14%

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