[YLI] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 22.23%
YoY- -34.11%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 100,777 132,481 97,876 93,568 107,125 126,666 99,338 0.23%
PBT 13,400 20,876 16,813 19,292 29,593 40,648 30,173 -12.64%
Tax -1,670 -5,129 -3,360 -4,392 -6,980 -11,376 -8,297 -23.43%
NP 11,729 15,746 13,453 14,900 22,613 29,272 21,876 -9.86%
-
NP to SH 11,729 15,746 13,453 14,900 22,613 29,272 21,876 -9.86%
-
Tax Rate 12.46% 24.57% 19.98% 22.77% 23.59% 27.99% 27.50% -
Total Cost 89,048 116,734 84,422 78,668 84,512 97,394 77,462 2.34%
-
Net Worth 192,095 186,318 176,377 168,067 153,044 131,811 107,255 10.19%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 192,095 186,318 176,377 168,067 153,044 131,811 107,255 10.19%
NOSH 98,510 98,580 98,535 98,284 96,254 62,175 61,288 8.22%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.64% 11.89% 13.75% 15.92% 21.11% 23.11% 22.02% -
ROE 6.11% 8.45% 7.63% 8.87% 14.78% 22.21% 20.40% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 102.30 134.39 99.33 95.20 111.29 203.73 162.08 -7.37%
EPS 11.91 15.97 13.65 15.16 23.49 47.08 35.69 -16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.89 1.79 1.71 1.59 2.12 1.75 1.81%
Adjusted Per Share Value based on latest NOSH - 98,449
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 97.94 128.75 95.12 90.93 104.10 123.09 96.54 0.24%
EPS 11.40 15.30 13.07 14.48 21.98 28.45 21.26 -9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8668 1.8106 1.714 1.6333 1.4873 1.2809 1.0423 10.19%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.75 1.90 1.75 4.34 4.96 3.80 2.92 -
P/RPS 2.69 1.41 1.76 4.56 4.46 1.87 1.80 6.92%
P/EPS 23.10 11.89 12.82 28.63 21.11 8.07 8.18 18.88%
EY 4.33 8.41 7.80 3.49 4.74 12.39 12.22 -15.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.01 0.98 2.54 3.12 1.79 1.67 -2.77%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 23/02/06 24/02/05 26/02/04 26/02/03 27/02/02 -
Price 1.95 2.11 1.71 3.90 4.80 4.12 3.80 -
P/RPS 1.91 1.57 1.72 4.10 4.31 2.02 2.34 -3.32%
P/EPS 16.38 13.21 12.52 25.73 20.43 8.75 10.65 7.43%
EY 6.11 7.57 7.98 3.89 4.89 11.43 9.39 -6.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.12 0.96 2.28 3.02 1.94 2.17 -12.10%

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