[YLI] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -21.16%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 80,215 81,921 102,271 99,099 114,602 124,591 113,755 -20.72%
PBT 16,876 19,313 27,660 27,877 36,283 40,141 36,168 -39.75%
Tax -3,739 -3,944 -6,507 -5,967 -8,493 -10,015 -9,264 -45.29%
NP 13,137 15,369 21,153 21,910 27,790 30,126 26,904 -37.91%
-
NP to SH 13,137 15,369 21,153 21,910 27,790 30,126 26,904 -37.91%
-
Tax Rate 22.16% 20.42% 23.52% 21.40% 23.41% 24.95% 25.61% -
Total Cost 67,078 66,552 81,118 77,189 86,812 94,465 86,851 -15.78%
-
Net Worth 167,011 163,708 159,919 154,078 128,350 126,417 124,796 21.37%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 167,011 163,708 159,919 154,078 128,350 126,417 124,796 21.37%
NOSH 98,242 98,029 97,511 96,904 64,175 63,208 62,398 35.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.38% 18.76% 20.68% 22.11% 24.25% 24.18% 23.65% -
ROE 7.87% 9.39% 13.23% 14.22% 21.65% 23.83% 21.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 81.65 83.57 104.88 102.26 178.58 197.11 182.30 -41.37%
EPS 13.37 15.68 21.69 22.61 43.30 47.66 43.12 -54.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.64 1.59 2.00 2.00 2.00 -10.24%
Adjusted Per Share Value based on latest NOSH - 96,904
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 77.92 79.57 99.34 96.26 111.32 121.02 110.49 -20.72%
EPS 12.76 14.93 20.55 21.28 26.99 29.26 26.13 -37.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6222 1.5902 1.5534 1.4966 1.2467 1.2279 1.2122 21.37%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.58 3.80 4.34 4.96 7.80 5.65 4.00 -
P/RPS 4.38 4.55 4.14 4.85 4.37 2.87 2.19 58.53%
P/EPS 26.77 24.24 20.01 21.94 18.01 11.85 9.28 102.25%
EY 3.74 4.13 5.00 4.56 5.55 8.44 10.78 -50.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.28 2.65 3.12 3.90 2.83 2.00 3.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 27/05/04 26/02/04 20/11/03 31/07/03 29/05/03 -
Price 3.96 3.66 3.86 4.80 4.88 6.00 4.66 -
P/RPS 4.85 4.38 3.68 4.69 2.73 3.04 2.56 52.93%
P/EPS 29.61 23.34 17.79 21.23 11.27 12.59 10.81 95.40%
EY 3.38 4.28 5.62 4.71 8.87 7.94 9.25 -48.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.19 2.35 3.02 2.44 3.00 2.33 0.00%

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