[YLI] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -43.43%
YoY- -73.9%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 131,812 78,676 73,232 125,248 138,844 107,200 108,064 3.36%
PBT 596 -7,452 3,964 3,512 17,568 15,364 17,020 -42.77%
Tax 180 28 -1,348 -1,820 -4,096 -3,744 -4,344 -
NP 776 -7,424 2,616 1,692 13,472 11,620 12,676 -37.19%
-
NP to SH 92 -3,504 2,548 3,516 13,472 11,620 12,676 -55.96%
-
Tax Rate -30.20% - 34.01% 51.82% 23.32% 24.37% 25.52% -
Total Cost 131,036 86,100 70,616 123,556 125,372 95,580 95,388 5.42%
-
Net Worth 178,249 153,546 184,637 197,528 197,943 192,025 183,054 -0.44%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 178,249 153,546 184,637 197,528 197,943 192,025 183,054 -0.44%
NOSH 115,000 98,426 92,318 98,764 98,479 98,474 98,416 2.62%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.59% -9.44% 3.57% 1.35% 9.70% 10.84% 11.73% -
ROE 0.05% -2.28% 1.38% 1.78% 6.81% 6.05% 6.92% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 114.62 79.93 79.33 126.82 140.99 108.86 109.80 0.71%
EPS 0.08 -3.56 2.76 3.56 13.68 11.80 12.88 -57.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.56 2.00 2.00 2.01 1.95 1.86 -2.99%
Adjusted Per Share Value based on latest NOSH - 98,764
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 128.10 76.46 71.17 121.72 134.93 104.18 105.02 3.36%
EPS 0.09 -3.41 2.48 3.42 13.09 11.29 12.32 -55.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7322 1.4922 1.7943 1.9196 1.9236 1.8661 1.7789 -0.44%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.37 0.37 0.63 0.90 1.14 3.24 1.96 -
P/RPS 0.32 0.46 0.79 0.71 0.81 2.98 1.79 -24.92%
P/EPS 462.50 -10.39 22.83 25.28 8.33 27.46 15.22 76.55%
EY 0.22 -9.62 4.38 3.96 12.00 3.64 6.57 -43.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.32 0.45 0.57 1.66 1.05 -21.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 20/08/09 28/08/08 28/08/07 22/08/06 -
Price 0.35 0.37 0.63 0.92 0.93 3.20 2.00 -
P/RPS 0.31 0.46 0.79 0.73 0.66 2.94 1.82 -25.52%
P/EPS 437.50 -10.39 22.83 25.84 6.80 27.12 15.53 74.34%
EY 0.23 -9.62 4.38 3.87 14.71 3.69 6.44 -42.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.32 0.46 0.46 1.64 1.08 -22.70%

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