[YLI] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -49.6%
YoY- -84.24%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 118,254 121,010 71,372 103,556 140,220 97,936 126,130 -1.06%
PBT -2,954 -4,618 -926 650 15,518 16,174 20,090 -
Tax -226 1,224 -1,060 -1,614 -3,692 -1,792 -4,902 -40.09%
NP -3,180 -3,394 -1,986 -964 11,826 14,382 15,188 -
-
NP to SH -1,582 -2,130 100 1,772 11,244 14,382 15,188 -
-
Tax Rate - - - 248.31% 23.79% 11.08% 24.40% -
Total Cost 121,434 124,404 73,358 104,520 128,394 83,554 110,942 1.51%
-
Net Worth 152,267 153,833 197,999 194,920 195,933 192,088 182,453 -2.96%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 152,267 153,833 197,999 194,920 195,933 192,088 182,453 -2.96%
NOSH 98,874 98,611 99,999 98,444 98,458 98,506 98,623 0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.69% -2.80% -2.78% -0.93% 8.43% 14.69% 12.04% -
ROE -1.04% -1.38% 0.05% 0.91% 5.74% 7.49% 8.32% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 119.60 122.71 71.37 105.19 142.41 99.42 127.89 -1.10%
EPS -1.60 -2.16 0.10 1.80 11.42 14.60 15.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.56 1.98 1.98 1.99 1.95 1.85 -3.00%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 114.92 117.60 69.36 100.64 136.27 95.17 122.57 -1.06%
EPS -1.54 -2.07 0.10 1.72 10.93 13.98 14.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4797 1.495 1.9242 1.8942 1.9041 1.8667 1.7731 -2.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.37 0.365 0.62 0.92 0.86 3.24 2.00 -
P/RPS 0.31 0.30 0.87 0.87 0.60 3.26 1.56 -23.59%
P/EPS -23.13 -16.90 620.00 51.11 7.53 22.19 12.99 -
EY -4.32 -5.92 0.16 1.96 13.28 4.51 7.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.31 0.46 0.43 1.66 1.08 -22.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 24/11/10 17/11/09 27/11/08 27/11/07 22/11/06 -
Price 0.33 0.41 0.64 0.86 0.56 2.76 2.08 -
P/RPS 0.28 0.33 0.90 0.82 0.39 2.78 1.63 -25.42%
P/EPS -20.63 -18.98 640.00 47.78 4.90 18.90 13.51 -
EY -4.85 -5.27 0.16 2.09 20.39 5.29 7.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.32 0.43 0.28 1.42 1.12 -24.32%

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