[YLI] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -1.48%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 125,248 138,844 107,200 108,064 92,088 62,872 144,272 -2.32%
PBT 3,512 17,568 15,364 17,020 14,304 12,360 45,748 -34.78%
Tax -1,820 -4,096 -3,744 -4,344 -2,864 -1,616 -11,868 -26.81%
NP 1,692 13,472 11,620 12,676 11,440 10,744 33,880 -39.28%
-
NP to SH 3,516 13,472 11,620 12,676 11,440 10,744 33,880 -31.42%
-
Tax Rate 51.82% 23.32% 24.37% 25.52% 20.02% 13.07% 25.94% -
Total Cost 123,556 125,372 95,580 95,388 80,648 52,128 110,392 1.89%
-
Net Worth 197,528 197,943 192,025 183,054 174,558 163,708 143,484 5.46%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 197,528 197,943 192,025 183,054 174,558 163,708 143,484 5.46%
NOSH 98,764 98,479 98,474 98,416 98,620 98,029 63,208 7.71%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.35% 9.70% 10.84% 11.73% 12.42% 17.09% 23.48% -
ROE 1.78% 6.81% 6.05% 6.92% 6.55% 6.56% 23.61% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 126.82 140.99 108.86 109.80 93.38 64.14 228.25 -9.32%
EPS 3.56 13.68 11.80 12.88 11.60 10.96 53.60 -36.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.01 1.95 1.86 1.77 1.67 2.27 -2.08%
Adjusted Per Share Value based on latest NOSH - 98,416
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 121.72 134.93 104.18 105.02 89.49 61.10 140.20 -2.32%
EPS 3.42 13.09 11.29 12.32 11.12 10.44 32.92 -31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9196 1.9236 1.8661 1.7789 1.6964 1.5909 1.3944 5.46%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.90 1.14 3.24 1.96 3.18 3.80 5.65 -
P/RPS 0.71 0.81 2.98 1.79 3.41 5.92 2.48 -18.80%
P/EPS 25.28 8.33 27.46 15.22 27.41 34.67 10.54 15.68%
EY 3.96 12.00 3.64 6.57 3.65 2.88 9.49 -13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 1.66 1.05 1.80 2.28 2.49 -24.78%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 28/08/08 28/08/07 22/08/06 24/08/05 19/08/04 31/07/03 -
Price 0.92 0.93 3.20 2.00 2.68 3.66 6.00 -
P/RPS 0.73 0.66 2.94 1.82 2.87 5.71 2.63 -19.21%
P/EPS 25.84 6.80 27.12 15.53 23.10 33.39 11.19 14.95%
EY 3.87 14.71 3.69 6.44 4.33 2.99 8.93 -12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 1.64 1.08 1.51 2.19 2.64 -25.24%

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