[YLI] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -16.7%
YoY- 6.7%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 126,130 86,464 76,114 120,230 118,536 93,956 78,494 8.22%
PBT 20,090 14,516 15,746 37,314 37,084 27,028 20,344 -0.20%
Tax -4,902 -2,920 -3,556 -9,092 -10,634 -8,636 -4,780 0.42%
NP 15,188 11,596 12,190 28,222 26,450 18,392 15,564 -0.40%
-
NP to SH 15,188 11,596 12,190 28,222 26,450 18,392 15,564 -0.40%
-
Tax Rate 24.40% 20.12% 22.58% 24.37% 28.68% 31.95% 23.50% -
Total Cost 110,942 74,868 63,924 92,008 92,086 75,564 62,930 9.90%
-
Net Worth 182,453 172,559 166,851 150,916 122,994 99,863 83,411 13.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 182,453 172,559 166,851 150,916 122,994 99,863 83,411 13.92%
NOSH 98,623 98,605 98,148 63,677 62,118 61,265 30,553 21.55%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.04% 13.41% 16.02% 23.47% 22.31% 19.58% 19.83% -
ROE 8.32% 6.72% 7.31% 18.70% 21.51% 18.42% 18.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 127.89 87.69 77.55 188.81 190.82 153.36 256.91 -10.97%
EPS 15.40 11.76 12.42 44.32 42.58 30.02 50.94 -18.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.75 1.70 2.37 1.98 1.63 2.73 -6.27%
Adjusted Per Share Value based on latest NOSH - 64,175
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 122.57 84.03 73.97 116.84 115.19 91.31 76.28 8.22%
EPS 14.76 11.27 11.85 27.43 25.70 17.87 15.13 -0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7731 1.6769 1.6215 1.4666 1.1953 0.9705 0.8106 13.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.00 2.56 3.58 7.80 3.64 2.55 2.55 -
P/RPS 1.56 2.92 4.62 4.13 1.91 1.66 0.99 7.86%
P/EPS 12.99 21.77 28.82 17.60 8.55 8.49 5.01 17.20%
EY 7.70 4.59 3.47 5.68 11.70 11.77 19.98 -14.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.46 2.11 3.29 1.84 1.56 0.93 2.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 25/11/04 20/11/03 27/11/02 27/11/01 16/11/00 -
Price 2.08 2.20 3.96 4.88 3.60 2.82 2.55 -
P/RPS 1.63 2.51 5.11 2.58 1.89 1.84 0.99 8.66%
P/EPS 13.51 18.71 31.88 11.01 8.45 9.39 5.01 17.96%
EY 7.40 5.35 3.14 9.08 11.83 10.65 19.98 -15.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.26 2.33 2.06 1.82 1.73 0.93 3.14%

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