[YLI] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -19.87%
YoY- -22.75%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 132,481 97,876 93,568 107,125 126,666 99,338 82,074 8.30%
PBT 20,876 16,813 19,292 29,593 40,648 30,173 22,564 -1.28%
Tax -5,129 -3,360 -4,392 -6,980 -11,376 -8,297 -4,194 3.40%
NP 15,746 13,453 14,900 22,613 29,272 21,876 18,369 -2.53%
-
NP to SH 15,746 13,453 14,900 22,613 29,272 21,876 18,369 -2.53%
-
Tax Rate 24.57% 19.98% 22.77% 23.59% 27.99% 27.50% 18.59% -
Total Cost 116,734 84,422 78,668 84,512 97,394 77,462 63,705 10.61%
-
Net Worth 186,318 176,377 168,067 153,044 131,811 107,255 50,974 24.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 186,318 176,377 168,067 153,044 131,811 107,255 50,974 24.10%
NOSH 98,580 98,535 98,284 96,254 62,175 61,288 34,913 18.87%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.89% 13.75% 15.92% 21.11% 23.11% 22.02% 22.38% -
ROE 8.45% 7.63% 8.87% 14.78% 22.21% 20.40% 36.04% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 134.39 99.33 95.20 111.29 203.73 162.08 235.08 -8.89%
EPS 15.97 13.65 15.16 23.49 47.08 35.69 52.61 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.79 1.71 1.59 2.12 1.75 1.46 4.39%
Adjusted Per Share Value based on latest NOSH - 96,904
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 128.75 95.12 90.93 104.10 123.09 96.54 79.76 8.30%
EPS 15.30 13.07 14.48 21.98 28.45 21.26 17.85 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8106 1.714 1.6333 1.4873 1.2809 1.0423 0.4954 24.09%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.90 1.75 4.34 4.96 3.80 2.92 2.46 -
P/RPS 1.41 1.76 4.56 4.46 1.87 1.80 1.05 5.03%
P/EPS 11.89 12.82 28.63 21.11 8.07 8.18 4.68 16.80%
EY 8.41 7.80 3.49 4.74 12.39 12.22 21.39 -14.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.98 2.54 3.12 1.79 1.67 1.68 -8.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 24/02/05 26/02/04 26/02/03 27/02/02 21/02/01 -
Price 2.11 1.71 3.90 4.80 4.12 3.80 2.41 -
P/RPS 1.57 1.72 4.10 4.31 2.02 2.34 1.03 7.27%
P/EPS 13.21 12.52 25.73 20.43 8.75 10.65 4.58 19.29%
EY 7.57 7.98 3.89 4.89 11.43 9.39 21.83 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.96 2.28 3.02 1.94 2.17 1.65 -6.25%

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