[YLI] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 15.7%
YoY- 59.91%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 77,693 83,510 101,604 104,528 114,742 102,936 106,212 -5.07%
PBT -7,898 -8,141 -2,360 -10,114 -23,253 -6,885 3,990 -
Tax -17 -6 -50 272 74 49 281 -
NP -7,916 -8,148 -2,410 -9,842 -23,178 -6,836 4,272 -
-
NP to SH -6,434 -6,676 -749 -8,024 -20,014 -4,046 6,361 -
-
Tax Rate - - - - - - -7.04% -
Total Cost 85,609 91,658 104,014 114,370 137,921 109,772 101,940 -2.86%
-
Net Worth 113,113 116,197 119,282 123,396 132,650 154,245 156,209 -5.23%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 113,113 116,197 119,282 123,396 132,650 154,245 156,209 -5.23%
NOSH 102,950 102,950 102,950 102,950 102,950 102,950 102,950 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -10.19% -9.76% -2.37% -9.42% -20.20% -6.64% 4.02% -
ROE -5.69% -5.75% -0.63% -6.50% -15.09% -2.62% 4.07% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 75.56 81.21 98.81 101.65 111.58 100.10 104.03 -5.18%
EPS -6.25 -6.49 -0.73 -7.80 -19.47 -3.93 6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.13 1.16 1.20 1.29 1.50 1.53 -5.34%
Adjusted Per Share Value based on latest NOSH - 102,950
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 75.47 81.12 98.69 101.53 111.45 99.99 103.17 -5.07%
EPS -6.25 -6.48 -0.73 -7.79 -19.44 -3.93 6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0987 1.1287 1.1586 1.1986 1.2885 1.4982 1.5173 -5.23%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.30 0.30 0.45 0.245 0.205 0.39 0.40 -
P/RPS 0.40 0.37 0.46 0.24 0.18 0.39 0.38 0.85%
P/EPS -4.79 -4.62 -61.75 -3.14 -1.05 -9.91 6.42 -
EY -20.86 -21.64 -1.62 -31.85 -94.95 -10.09 15.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.39 0.20 0.16 0.26 0.26 0.63%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 25/02/21 28/02/20 27/02/19 26/02/18 28/02/17 -
Price 0.325 0.29 0.435 0.22 0.27 0.37 0.45 -
P/RPS 0.43 0.36 0.44 0.22 0.24 0.37 0.43 0.00%
P/EPS -5.19 -4.47 -59.69 -2.82 -1.39 -9.40 7.22 -
EY -19.25 -22.39 -1.68 -35.47 -72.09 -10.64 13.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.38 0.18 0.21 0.25 0.29 0.56%

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