[YLI] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -19.15%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 120,284 107,053 99,142 99,823 109,504 123,385 123,601 -1.79%
PBT 12,338 13,217 12,666 13,799 17,448 18,992 19,406 -26.00%
Tax -2,723 -1,861 -1,773 -2,783 -3,822 -5,227 -5,377 -36.38%
NP 9,615 11,356 10,893 11,016 13,626 13,765 14,029 -22.21%
-
NP to SH 9,324 11,356 10,893 11,016 13,626 13,765 14,029 -23.78%
-
Tax Rate 22.07% 14.08% 14.00% 20.17% 21.91% 27.52% 27.71% -
Total Cost 110,669 95,697 88,249 88,807 95,878 109,620 109,572 0.66%
-
Net Worth 195,871 197,943 193,855 192,128 192,131 192,025 189,354 2.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,888 6,888 6,888 6,903 6,903 6,903 6,903 -0.14%
Div Payout % 73.88% 60.66% 63.24% 62.67% 50.66% 50.15% 49.21% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 195,871 197,943 193,855 192,128 192,131 192,025 189,354 2.27%
NOSH 98,427 98,479 98,403 98,527 98,528 98,474 98,622 -0.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.99% 10.61% 10.99% 11.04% 12.44% 11.16% 11.35% -
ROE 4.76% 5.74% 5.62% 5.73% 7.09% 7.17% 7.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 122.21 108.71 100.75 101.31 111.14 125.30 125.33 -1.66%
EPS 9.47 11.53 11.07 11.18 13.83 13.98 14.22 -23.68%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 1.99 2.01 1.97 1.95 1.95 1.95 1.92 2.40%
Adjusted Per Share Value based on latest NOSH - 98,527
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 116.84 103.98 96.30 96.96 106.37 119.85 120.06 -1.79%
EPS 9.06 11.03 10.58 10.70 13.24 13.37 13.63 -23.77%
DPS 6.69 6.69 6.69 6.71 6.71 6.71 6.71 -0.19%
NAPS 1.9026 1.9227 1.883 1.8662 1.8662 1.8652 1.8393 2.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 1.14 1.41 2.75 3.24 3.24 2.19 -
P/RPS 0.70 1.05 1.40 2.71 2.92 2.59 1.75 -45.62%
P/EPS 9.08 9.89 12.74 24.60 23.43 23.18 15.40 -29.61%
EY 11.02 10.12 7.85 4.07 4.27 4.31 6.50 42.04%
DY 8.14 6.14 4.96 2.55 2.16 2.16 3.20 86.02%
P/NAPS 0.43 0.57 0.72 1.41 1.66 1.66 1.14 -47.70%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 20/05/08 26/02/08 27/11/07 28/08/07 29/05/07 -
Price 0.56 0.93 1.50 1.95 2.76 3.20 2.69 -
P/RPS 0.46 0.86 1.49 1.92 2.48 2.55 2.15 -64.12%
P/EPS 5.91 8.06 13.55 17.44 19.96 22.89 18.91 -53.84%
EY 16.92 12.40 7.38 5.73 5.01 4.37 5.29 116.62%
DY 12.50 7.53 4.67 3.59 2.54 2.19 2.60 184.04%
P/NAPS 0.28 0.46 0.76 1.00 1.42 1.64 1.40 -65.70%

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