[YLI] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -841.33%
YoY- -138.96%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 147,336 100,822 143,074 71,082 90,312 128,592 100,777 6.52%
PBT 4,241 -6,201 -3,822 -2,094 1,870 9,442 13,400 -17.43%
Tax -609 214 -344 -713 -946 -2,968 -1,670 -15.46%
NP 3,632 -5,986 -4,166 -2,808 924 6,474 11,729 -17.73%
-
NP to SH 2,857 -3,877 -1,953 -741 1,902 6,668 11,729 -20.95%
-
Tax Rate 14.36% - - - 50.59% 31.43% 12.46% -
Total Cost 143,704 106,809 147,241 73,890 89,388 122,117 89,048 8.29%
-
Net Worth 152,369 148,850 153,382 195,592 194,859 194,920 192,095 -3.78%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 152,369 148,850 153,382 195,592 194,859 194,920 192,095 -3.78%
NOSH 98,302 98,576 98,322 99,285 98,413 98,444 98,510 -0.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.47% -5.94% -2.91% -3.95% 1.02% 5.04% 11.64% -
ROE 1.88% -2.60% -1.27% -0.38% 0.98% 3.42% 6.11% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 149.88 102.28 145.52 71.59 91.77 130.62 102.30 6.56%
EPS 2.91 -3.93 -1.99 -0.75 1.93 6.77 11.91 -20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.51 1.56 1.97 1.98 1.98 1.95 -3.75%
Adjusted Per Share Value based on latest NOSH - 97,741
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 143.18 97.98 139.04 69.08 87.77 124.97 97.94 6.52%
EPS 2.78 -3.77 -1.90 -0.72 1.85 6.48 11.40 -20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4807 1.4465 1.4906 1.9008 1.8936 1.8942 1.8668 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.72 0.31 0.38 0.60 0.80 0.57 2.75 -
P/RPS 0.48 0.30 0.26 0.84 0.87 0.44 2.69 -24.94%
P/EPS 24.77 -7.88 -19.13 -80.36 41.38 8.42 23.10 1.16%
EY 4.04 -12.69 -5.23 -1.24 2.42 11.88 4.33 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.21 0.24 0.30 0.40 0.29 1.41 -17.01%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 23/02/12 24/02/11 24/02/10 26/02/09 26/02/08 -
Price 0.85 0.34 0.50 0.55 0.74 0.62 1.95 -
P/RPS 0.57 0.33 0.34 0.77 0.81 0.47 1.91 -18.23%
P/EPS 29.24 -8.64 -25.17 -73.66 38.28 9.15 16.38 10.13%
EY 3.42 -11.57 -3.97 -1.36 2.61 10.92 6.11 -9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.23 0.32 0.28 0.37 0.31 1.00 -9.47%

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