[YLI] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 7.09%
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 99,099 114,602 124,591 113,755 112,621 104,339 93,741 3.76%
PBT 27,877 36,283 40,141 36,168 35,213 32,385 28,370 -1.15%
Tax -5,967 -8,493 -10,015 -9,264 -10,091 -8,781 -8,058 -18.10%
NP 21,910 27,790 30,126 26,904 25,122 23,604 20,312 5.16%
-
NP to SH 21,910 27,790 30,126 26,904 25,122 23,604 20,312 5.16%
-
Tax Rate 21.40% 23.41% 24.95% 25.61% 28.66% 27.11% 28.40% -
Total Cost 77,189 86,812 94,465 86,851 87,499 80,735 73,429 3.37%
-
Net Worth 154,078 128,350 126,417 124,796 131,993 123,105 114,897 21.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 154,078 128,350 126,417 124,796 131,993 123,105 114,897 21.54%
NOSH 96,904 64,175 63,208 62,398 62,261 62,174 62,106 34.41%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 22.11% 24.25% 24.18% 23.65% 22.31% 22.62% 21.67% -
ROE 14.22% 21.65% 23.83% 21.56% 19.03% 19.17% 17.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 102.26 178.58 197.11 182.30 180.89 167.82 150.94 -22.80%
EPS 22.61 43.30 47.66 43.12 40.35 37.96 32.71 -21.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 2.00 2.00 2.00 2.12 1.98 1.85 -9.57%
Adjusted Per Share Value based on latest NOSH - 62,398
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 96.30 111.37 121.08 110.55 109.45 101.40 91.10 3.75%
EPS 21.29 27.01 29.28 26.15 24.41 22.94 19.74 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4973 1.2473 1.2285 1.2128 1.2827 1.1963 1.1166 21.53%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.96 7.80 5.65 4.00 3.80 3.64 3.88 -
P/RPS 4.85 4.37 2.87 2.19 2.10 2.17 2.57 52.53%
P/EPS 21.94 18.01 11.85 9.28 9.42 9.59 11.86 50.52%
EY 4.56 5.55 8.44 10.78 10.62 10.43 8.43 -33.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.90 2.83 2.00 1.79 1.84 2.10 30.10%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 -
Price 4.80 4.88 6.00 4.66 4.12 3.60 3.92 -
P/RPS 4.69 2.73 3.04 2.56 2.28 2.15 2.60 48.02%
P/EPS 21.23 11.27 12.59 10.81 10.21 9.48 11.99 46.20%
EY 4.71 8.87 7.94 9.25 9.79 10.55 8.34 -31.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 2.44 3.00 2.33 1.94 1.82 2.12 26.52%

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