[YLI] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 6.43%
YoY- 32.13%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 114,602 124,591 113,755 112,621 104,339 93,741 92,049 15.71%
PBT 36,283 40,141 36,168 35,213 32,385 28,370 27,357 20.69%
Tax -8,493 -10,015 -9,264 -10,091 -8,781 -8,058 -7,782 5.99%
NP 27,790 30,126 26,904 25,122 23,604 20,312 19,575 26.28%
-
NP to SH 27,790 30,126 26,904 25,122 23,604 20,312 19,575 26.28%
-
Tax Rate 23.41% 24.95% 25.61% 28.66% 27.11% 28.40% 28.45% -
Total Cost 86,812 94,465 86,851 87,499 80,735 73,429 72,474 12.77%
-
Net Worth 128,350 126,417 124,796 131,993 123,105 114,897 108,265 12.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 128,350 126,417 124,796 131,993 123,105 114,897 108,265 12.00%
NOSH 64,175 63,208 62,398 62,261 62,174 62,106 61,514 2.86%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 24.25% 24.18% 23.65% 22.31% 22.62% 21.67% 21.27% -
ROE 21.65% 23.83% 21.56% 19.03% 19.17% 17.68% 18.08% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 178.58 197.11 182.30 180.89 167.82 150.94 149.64 12.49%
EPS 43.30 47.66 43.12 40.35 37.96 32.71 31.82 22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.12 1.98 1.85 1.76 8.88%
Adjusted Per Share Value based on latest NOSH - 62,261
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 111.32 121.02 110.49 109.39 101.35 91.05 89.41 15.71%
EPS 26.99 29.26 26.13 24.40 22.93 19.73 19.01 26.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2467 1.2279 1.2122 1.2821 1.1958 1.116 1.0516 12.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 7.80 5.65 4.00 3.80 3.64 3.88 4.28 -
P/RPS 4.37 2.87 2.19 2.10 2.17 2.57 2.86 32.62%
P/EPS 18.01 11.85 9.28 9.42 9.59 11.86 13.45 21.46%
EY 5.55 8.44 10.78 10.62 10.43 8.43 7.43 -17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 2.83 2.00 1.79 1.84 2.10 2.43 37.03%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 -
Price 4.88 6.00 4.66 4.12 3.60 3.92 3.94 -
P/RPS 2.73 3.04 2.56 2.28 2.15 2.60 2.63 2.51%
P/EPS 11.27 12.59 10.81 10.21 9.48 11.99 12.38 -6.06%
EY 8.87 7.94 9.25 9.79 10.55 8.34 8.08 6.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 3.00 2.33 1.94 1.82 2.12 2.24 5.86%

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