[YLI] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 8.81%
YoY- 173.69%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 106,212 136,084 101,904 147,336 100,822 143,074 71,082 6.91%
PBT 3,990 -3,946 -2,293 4,241 -6,201 -3,822 -2,094 -
Tax 281 -326 228 -609 214 -344 -713 -
NP 4,272 -4,273 -2,065 3,632 -5,986 -4,166 -2,808 -
-
NP to SH 6,361 -2,141 -724 2,857 -3,877 -1,953 -741 -
-
Tax Rate -7.04% - - 14.36% - - - -
Total Cost 101,940 140,357 103,969 143,704 106,809 147,241 73,890 5.50%
-
Net Worth 156,209 155,517 152,039 152,369 148,850 153,382 195,592 -3.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 156,209 155,517 152,039 152,369 148,850 153,382 195,592 -3.67%
NOSH 102,950 101,645 98,727 98,302 98,576 98,322 99,285 0.60%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.02% -3.14% -2.03% 2.47% -5.94% -2.91% -3.95% -
ROE 4.07% -1.38% -0.48% 1.88% -2.60% -1.27% -0.38% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 104.03 133.88 103.22 149.88 102.28 145.52 71.59 6.42%
EPS 6.23 -2.11 -0.73 2.91 -3.93 -1.99 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.54 1.55 1.51 1.56 1.97 -4.12%
Adjusted Per Share Value based on latest NOSH - 98,809
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 103.17 132.18 98.98 143.11 97.93 138.97 69.05 6.91%
EPS 6.18 -2.08 -0.70 2.78 -3.77 -1.90 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5173 1.5106 1.4768 1.48 1.4458 1.4899 1.8999 -3.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.615 0.805 0.72 0.31 0.38 0.60 -
P/RPS 0.38 0.46 0.78 0.48 0.30 0.26 0.84 -12.37%
P/EPS 6.42 -29.19 -109.77 24.77 -7.88 -19.13 -80.36 -
EY 15.58 -3.43 -0.91 4.04 -12.69 -5.23 -1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.52 0.46 0.21 0.24 0.30 -2.35%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 27/02/14 27/02/13 23/02/12 24/02/11 -
Price 0.45 0.585 0.795 0.85 0.34 0.50 0.55 -
P/RPS 0.43 0.44 0.77 0.57 0.33 0.34 0.77 -9.24%
P/EPS 7.22 -27.77 -108.41 29.24 -8.64 -25.17 -73.66 -
EY 13.85 -3.60 -0.92 3.42 -11.57 -3.97 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.52 0.55 0.23 0.32 0.28 0.58%

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