[YLI] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -13185.72%
YoY- -2202.45%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 130,676 101,501 78,043 76,682 68,502 66,832 69,920 51.55%
PBT -44,605 -45,155 -46,163 -43,309 -50 2,136 3,037 -
Tax 289 470 -317 -661 -737 -635 -794 -
NP -44,316 -44,685 -46,480 -43,970 -787 1,501 2,243 -
-
NP to SH -41,213 -41,419 -41,862 -40,304 308 1,455 2,094 -
-
Tax Rate - - - - - 29.73% 26.14% -
Total Cost 174,992 146,186 124,523 120,652 69,289 65,331 67,677 88.06%
-
Net Worth 152,195 155,178 153,546 154,542 192,551 195,525 184,637 -12.05%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 981 981 981 -
Div Payout % - - - - 318.77% 67.48% 46.89% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 152,195 155,178 153,546 154,542 192,551 195,525 184,637 -12.05%
NOSH 97,560 99,473 98,426 98,434 97,741 98,750 92,318 3.74%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -33.91% -44.02% -59.56% -57.34% -1.15% 2.25% 3.21% -
ROE -27.08% -26.69% -27.26% -26.08% 0.16% 0.74% 1.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 133.94 102.04 79.29 77.90 70.08 67.68 75.74 46.08%
EPS -42.24 -41.64 -42.53 -40.94 0.32 1.47 2.27 -
DPS 0.00 0.00 0.00 0.00 1.00 0.99 1.06 -
NAPS 1.56 1.56 1.56 1.57 1.97 1.98 2.00 -15.22%
Adjusted Per Share Value based on latest NOSH - 98,434
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 126.93 98.59 75.81 74.48 66.54 64.92 67.92 51.54%
EPS -40.03 -40.23 -40.66 -39.15 0.30 1.41 2.03 -
DPS 0.00 0.00 0.00 0.00 0.95 0.95 0.95 -
NAPS 1.4783 1.5073 1.4914 1.5011 1.8703 1.8992 1.7935 -12.05%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.38 0.365 0.37 0.56 0.60 0.62 0.63 -
P/RPS 0.28 0.36 0.47 0.72 0.86 0.92 0.83 -51.44%
P/EPS -0.90 -0.88 -0.87 -1.37 190.41 42.08 27.78 -
EY -111.17 -114.08 -114.95 -73.12 0.53 2.38 3.60 -
DY 0.00 0.00 0.00 0.00 1.67 1.60 1.69 -
P/NAPS 0.24 0.23 0.24 0.36 0.30 0.31 0.32 -17.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 30/11/11 25/08/11 30/05/11 24/02/11 24/11/10 26/08/10 -
Price 0.50 0.41 0.37 0.50 0.55 0.64 0.63 -
P/RPS 0.37 0.40 0.47 0.64 0.78 0.95 0.83 -41.55%
P/EPS -1.18 -0.98 -0.87 -1.22 174.54 43.44 27.78 -
EY -84.49 -101.56 -114.95 -81.89 0.57 2.30 3.60 -
DY 0.00 0.00 0.00 0.00 1.83 1.55 1.69 -
P/NAPS 0.32 0.26 0.24 0.32 0.28 0.32 0.32 0.00%

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