[YLI] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -145.09%
YoY- -98.5%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 136,084 101,904 147,336 100,822 143,074 71,082 90,312 7.06%
PBT -3,946 -2,293 4,241 -6,201 -3,822 -2,094 1,870 -
Tax -326 228 -609 214 -344 -713 -946 -16.26%
NP -4,273 -2,065 3,632 -5,986 -4,166 -2,808 924 -
-
NP to SH -2,141 -724 2,857 -3,877 -1,953 -741 1,902 -
-
Tax Rate - - 14.36% - - - 50.59% -
Total Cost 140,357 103,969 143,704 106,809 147,241 73,890 89,388 7.80%
-
Net Worth 155,517 152,039 152,369 148,850 153,382 195,592 194,859 -3.68%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 155,517 152,039 152,369 148,850 153,382 195,592 194,859 -3.68%
NOSH 101,645 98,727 98,302 98,576 98,322 99,285 98,413 0.53%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.14% -2.03% 2.47% -5.94% -2.91% -3.95% 1.02% -
ROE -1.38% -0.48% 1.88% -2.60% -1.27% -0.38% 0.98% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 133.88 103.22 149.88 102.28 145.52 71.59 91.77 6.49%
EPS -2.11 -0.73 2.91 -3.93 -1.99 -0.75 1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.55 1.51 1.56 1.97 1.98 -4.20%
Adjusted Per Share Value based on latest NOSH - 98,465
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 132.25 99.03 143.18 97.98 139.04 69.08 87.77 7.06%
EPS -2.08 -0.70 2.78 -3.77 -1.90 -0.72 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5113 1.4775 1.4807 1.4465 1.4906 1.9008 1.8936 -3.68%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.615 0.805 0.72 0.31 0.38 0.60 0.80 -
P/RPS 0.46 0.78 0.48 0.30 0.26 0.84 0.87 -10.07%
P/EPS -29.19 -109.77 24.77 -7.88 -19.13 -80.36 41.38 -
EY -3.43 -0.91 4.04 -12.69 -5.23 -1.24 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.46 0.21 0.24 0.30 0.40 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 27/02/13 23/02/12 24/02/11 24/02/10 -
Price 0.585 0.795 0.85 0.34 0.50 0.55 0.74 -
P/RPS 0.44 0.77 0.57 0.33 0.34 0.77 0.81 -9.66%
P/EPS -27.77 -108.41 29.24 -8.64 -25.17 -73.66 38.28 -
EY -3.60 -0.92 3.42 -11.57 -3.97 -1.36 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.55 0.23 0.32 0.28 0.37 0.44%

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