[YLI] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -0.52%
YoY- 6.27%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 109,504 123,385 123,601 126,057 119,936 104,097 100,103 6.16%
PBT 17,448 18,992 19,406 19,647 19,387 17,279 16,600 3.37%
Tax -3,822 -5,227 -5,377 -5,061 -4,725 -4,104 -3,734 1.56%
NP 13,626 13,765 14,029 14,586 14,662 13,175 12,866 3.89%
-
NP to SH 13,626 13,765 14,029 14,586 14,662 13,175 12,866 3.89%
-
Tax Rate 21.91% 27.52% 27.71% 25.76% 24.37% 23.75% 22.49% -
Total Cost 95,878 109,620 109,572 111,471 105,274 90,922 87,237 6.49%
-
Net Worth 192,131 192,025 189,354 186,173 182,321 183,054 179,160 4.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,903 6,903 6,903 6,890 6,890 6,890 6,890 0.12%
Div Payout % 50.66% 50.15% 49.21% 47.24% 47.00% 52.30% 53.56% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 192,131 192,025 189,354 186,173 182,321 183,054 179,160 4.76%
NOSH 98,528 98,474 98,622 98,504 98,552 98,416 98,439 0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.44% 11.16% 11.35% 11.57% 12.22% 12.66% 12.85% -
ROE 7.09% 7.17% 7.41% 7.83% 8.04% 7.20% 7.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 111.14 125.30 125.33 127.97 121.70 105.77 101.69 6.09%
EPS 13.83 13.98 14.22 14.81 14.88 13.39 13.07 3.83%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 1.95 1.95 1.92 1.89 1.85 1.86 1.82 4.70%
Adjusted Per Share Value based on latest NOSH - 98,504
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 106.37 119.85 120.06 122.44 116.50 101.11 97.23 6.16%
EPS 13.24 13.37 13.63 14.17 14.24 12.80 12.50 3.90%
DPS 6.71 6.71 6.71 6.69 6.69 6.69 6.69 0.19%
NAPS 1.8662 1.8652 1.8393 1.8084 1.771 1.7781 1.7403 4.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.24 3.24 2.19 1.90 2.00 1.96 2.18 -
P/RPS 2.92 2.59 1.75 1.48 1.64 1.85 2.14 22.99%
P/EPS 23.43 23.18 15.40 12.83 13.44 14.64 16.68 25.39%
EY 4.27 4.31 6.50 7.79 7.44 6.83 6.00 -20.27%
DY 2.16 2.16 3.20 3.68 3.50 3.57 3.21 -23.19%
P/NAPS 1.66 1.66 1.14 1.01 1.08 1.05 1.20 24.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 29/05/07 27/02/07 22/11/06 22/08/06 29/05/06 -
Price 2.76 3.20 2.69 2.11 2.08 2.00 1.99 -
P/RPS 2.48 2.55 2.15 1.65 1.71 1.89 1.96 16.96%
P/EPS 19.96 22.89 18.91 14.25 13.98 14.94 15.23 19.73%
EY 5.01 4.37 5.29 7.02 7.15 6.69 6.57 -16.51%
DY 2.54 2.19 2.60 3.32 3.37 3.50 3.52 -19.53%
P/NAPS 1.42 1.64 1.40 1.12 1.12 1.08 1.09 19.26%

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