[YLI] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 2.96%
YoY- 19.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 112,621 104,339 93,741 92,049 89,477 84,336 82,235 23.25%
PBT 35,213 32,385 28,370 27,357 25,493 23,128 21,619 38.31%
Tax -10,091 -8,781 -8,058 -7,782 -6,480 -5,331 -4,223 78.45%
NP 25,122 23,604 20,312 19,575 19,013 17,797 17,396 27.67%
-
NP to SH 25,122 23,604 20,312 19,575 19,013 17,797 17,396 27.67%
-
Tax Rate 28.66% 27.11% 28.40% 28.45% 25.42% 23.05% 19.53% -
Total Cost 87,499 80,735 73,429 72,474 70,464 66,539 64,839 22.05%
-
Net Worth 131,993 123,105 114,897 108,265 107,306 99,954 95,000 24.43%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 131,993 123,105 114,897 108,265 107,306 99,954 95,000 24.43%
NOSH 62,261 62,174 62,106 61,514 61,318 61,321 61,290 1.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 22.31% 22.62% 21.67% 21.27% 21.25% 21.10% 21.15% -
ROE 19.03% 19.17% 17.68% 18.08% 17.72% 17.81% 18.31% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 180.89 167.82 150.94 149.64 145.92 137.53 134.17 21.97%
EPS 40.35 37.96 32.71 31.82 31.01 29.02 28.38 26.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.98 1.85 1.76 1.75 1.63 1.55 23.14%
Adjusted Per Share Value based on latest NOSH - 61,514
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 109.39 101.35 91.05 89.41 86.91 81.92 79.88 23.24%
EPS 24.40 22.93 19.73 19.01 18.47 17.29 16.90 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2821 1.1958 1.116 1.0516 1.0423 0.9709 0.9228 24.43%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 3.80 3.64 3.88 4.28 2.92 2.55 2.49 -
P/RPS 2.10 2.17 2.57 2.86 2.00 1.85 1.86 8.40%
P/EPS 9.42 9.59 11.86 13.45 9.42 8.79 8.77 4.86%
EY 10.62 10.43 8.43 7.43 10.62 11.38 11.40 -4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.84 2.10 2.43 1.67 1.56 1.61 7.30%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 23/08/01 -
Price 4.12 3.60 3.92 3.94 3.80 2.82 2.90 -
P/RPS 2.28 2.15 2.60 2.63 2.60 2.05 2.16 3.66%
P/EPS 10.21 9.48 11.99 12.38 12.26 9.72 10.22 -0.06%
EY 9.79 10.55 8.34 8.08 8.16 10.29 9.79 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.82 2.12 2.24 2.17 1.73 1.87 2.47%

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