[YLI] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -49.21%
YoY- -68.29%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 107,200 108,064 92,088 62,872 144,272 100,928 94,160 2.18%
PBT 15,364 17,020 14,304 12,360 45,748 29,856 25,804 -8.27%
Tax -3,744 -4,344 -2,864 -1,616 -11,868 -8,864 -7,760 -11.43%
NP 11,620 12,676 11,440 10,744 33,880 20,992 18,044 -7.06%
-
NP to SH 11,620 12,676 11,440 10,744 33,880 20,992 18,044 -7.06%
-
Tax Rate 24.37% 25.52% 20.02% 13.07% 25.94% 29.69% 30.07% -
Total Cost 95,580 95,388 80,648 52,128 110,392 79,936 76,116 3.86%
-
Net Worth 192,025 183,054 174,558 163,708 143,484 114,897 95,000 12.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 192,025 183,054 174,558 163,708 143,484 114,897 95,000 12.43%
NOSH 98,474 98,416 98,620 98,029 63,208 62,106 61,290 8.21%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.84% 11.73% 12.42% 17.09% 23.48% 20.80% 19.16% -
ROE 6.05% 6.92% 6.55% 6.56% 23.61% 18.27% 18.99% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 108.86 109.80 93.38 64.14 228.25 162.51 153.63 -5.57%
EPS 11.80 12.88 11.60 10.96 53.60 33.80 29.44 -14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.86 1.77 1.67 2.27 1.85 1.55 3.89%
Adjusted Per Share Value based on latest NOSH - 98,029
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 104.13 104.97 89.45 61.07 140.14 98.04 91.46 2.18%
EPS 11.29 12.31 11.11 10.44 32.91 20.39 17.53 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8652 1.7781 1.6956 1.5902 1.3937 1.116 0.9228 12.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.24 1.96 3.18 3.80 5.65 3.88 2.49 -
P/RPS 2.98 1.79 3.41 5.92 2.48 2.39 1.62 10.68%
P/EPS 27.46 15.22 27.41 34.67 10.54 11.48 8.46 21.66%
EY 3.64 6.57 3.65 2.88 9.49 8.71 11.82 -17.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.05 1.80 2.28 2.49 2.10 1.61 0.51%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 22/08/06 24/08/05 19/08/04 31/07/03 20/08/02 23/08/01 -
Price 3.20 2.00 2.68 3.66 6.00 3.92 2.90 -
P/RPS 2.94 1.82 2.87 5.71 2.63 2.41 1.89 7.63%
P/EPS 27.12 15.53 23.10 33.39 11.19 11.60 9.85 18.37%
EY 3.69 6.44 4.33 2.99 8.93 8.62 10.15 -15.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.08 1.51 2.19 2.64 2.12 1.87 -2.16%

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