[YLI] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -23.4%
YoY- 265.99%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 104,824 151,616 101,560 153,806 118,254 121,010 71,372 6.60%
PBT 8,220 -1,332 -1,500 3,928 -2,954 -4,618 -926 -
Tax 292 -306 14 -846 -226 1,224 -1,060 -
NP 8,512 -1,638 -1,486 3,082 -3,180 -3,394 -1,986 -
-
NP to SH 10,762 388 -652 2,626 -1,582 -2,130 100 117.94%
-
Tax Rate -3.55% - - 21.54% - - - -
Total Cost 96,312 153,254 103,046 150,724 121,434 124,404 73,358 4.63%
-
Net Worth 155,634 158,263 152,133 152,031 152,267 153,833 197,999 -3.92%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 155,634 158,263 152,133 152,031 152,267 153,833 197,999 -3.92%
NOSH 102,950 102,105 98,787 98,721 98,874 98,611 99,999 0.48%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.12% -1.08% -1.46% 2.00% -2.69% -2.80% -2.78% -
ROE 6.91% 0.25% -0.43% 1.73% -1.04% -1.38% 0.05% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.05 148.49 102.81 155.80 119.60 122.71 71.37 6.30%
EPS 10.58 0.38 -0.66 2.66 -1.60 -2.16 0.10 117.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.55 1.54 1.54 1.54 1.56 1.98 -4.20%
Adjusted Per Share Value based on latest NOSH - 99,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 101.82 147.27 98.65 149.40 114.86 117.54 69.33 6.60%
EPS 10.45 0.38 -0.63 2.55 -1.54 -2.07 0.10 116.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5117 1.5373 1.4777 1.4767 1.479 1.4942 1.9232 -3.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.54 0.715 0.845 0.645 0.37 0.365 0.62 -
P/RPS 0.52 0.48 0.82 0.41 0.31 0.30 0.87 -8.21%
P/EPS 5.10 188.16 -128.03 24.25 -23.13 -16.90 620.00 -55.03%
EY 19.59 0.53 -0.78 4.12 -4.32 -5.92 0.16 122.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.46 0.55 0.42 0.24 0.23 0.31 2.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 27/11/13 29/11/12 30/11/11 24/11/10 -
Price 0.475 0.695 0.81 0.865 0.33 0.41 0.64 -
P/RPS 0.46 0.47 0.79 0.56 0.28 0.33 0.90 -10.57%
P/EPS 4.49 182.89 -122.73 32.52 -20.63 -18.98 640.00 -56.21%
EY 22.27 0.55 -0.81 3.08 -4.85 -5.27 0.16 127.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.53 0.56 0.21 0.26 0.32 -0.52%

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