[YLI] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -15.44%
YoY- -69.16%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 68,502 66,832 69,920 82,924 96,924 107,302 122,235 -31.95%
PBT -50 2,136 3,037 2,924 2,370 615 4,535 -
Tax -737 -635 -794 -912 -1,215 -1,692 -2,162 -51.10%
NP -787 1,501 2,243 2,012 1,155 -1,077 2,373 -
-
NP to SH 308 1,455 2,094 1,917 2,267 1,105 3,352 -79.54%
-
Tax Rate - 29.73% 26.14% 31.19% 51.27% 275.12% 47.67% -
Total Cost 69,289 65,331 67,677 80,912 95,769 108,379 119,862 -30.53%
-
Net Worth 192,551 195,525 184,637 195,381 194,759 138,600 197,528 -1.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 981 981 981 981 2,467 2,467 2,467 -45.83%
Div Payout % 318.77% 67.48% 46.89% 51.22% 108.84% 223.30% 73.61% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 192,551 195,525 184,637 195,381 194,759 138,600 197,528 -1.68%
NOSH 97,741 98,750 92,318 98,181 98,363 70,000 98,764 -0.68%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1.15% 2.25% 3.21% 2.43% 1.19% -1.00% 1.94% -
ROE 0.16% 0.74% 1.13% 0.98% 1.16% 0.80% 1.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 70.08 67.68 75.74 84.46 98.54 153.29 123.76 -31.48%
EPS 0.32 1.47 2.27 1.95 2.30 1.58 3.39 -79.17%
DPS 1.00 0.99 1.06 1.00 2.51 3.52 2.50 -45.62%
NAPS 1.97 1.98 2.00 1.99 1.98 1.98 2.00 -0.99%
Adjusted Per Share Value based on latest NOSH - 98,181
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 66.54 64.92 67.92 80.55 94.15 104.23 118.73 -31.95%
EPS 0.30 1.41 2.03 1.86 2.20 1.07 3.26 -79.52%
DPS 0.95 0.95 0.95 0.95 2.40 2.40 2.40 -45.99%
NAPS 1.8703 1.8992 1.7935 1.8978 1.8918 1.3463 1.9187 -1.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.60 0.62 0.63 0.74 0.80 0.92 0.90 -
P/RPS 0.86 0.92 0.83 0.88 0.81 0.60 0.73 11.51%
P/EPS 190.41 42.08 27.78 37.90 34.71 58.28 26.52 270.83%
EY 0.53 2.38 3.60 2.64 2.88 1.72 3.77 -72.86%
DY 1.67 1.60 1.69 1.35 3.14 3.83 2.78 -28.73%
P/NAPS 0.30 0.31 0.32 0.37 0.40 0.46 0.45 -23.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 26/08/10 26/05/10 24/02/10 17/11/09 20/08/09 -
Price 0.55 0.64 0.63 0.65 0.74 0.86 0.92 -
P/RPS 0.78 0.95 0.83 0.77 0.75 0.56 0.74 3.56%
P/EPS 174.54 43.44 27.78 33.29 32.11 54.48 27.11 244.90%
EY 0.57 2.30 3.60 3.00 3.11 1.84 3.69 -71.11%
DY 1.83 1.55 1.69 1.54 3.39 4.10 2.72 -23.16%
P/NAPS 0.28 0.32 0.32 0.33 0.37 0.43 0.46 -28.11%

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