[YLI] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -10.91%
YoY- 9.04%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 82,924 125,634 99,142 123,601 100,103 98,777 102,271 -3.43%
PBT 2,924 8,049 12,666 19,406 16,600 19,494 27,660 -31.22%
Tax -912 -2,731 -1,773 -5,377 -3,734 -4,683 -6,507 -27.91%
NP 2,012 5,318 10,893 14,029 12,866 14,811 21,153 -32.42%
-
NP to SH 2,291 6,215 10,893 14,029 12,866 14,811 21,153 -30.94%
-
Tax Rate 31.19% 33.93% 14.00% 27.71% 22.49% 24.02% 23.52% -
Total Cost 80,912 120,316 88,249 109,572 87,237 83,966 81,118 -0.04%
-
Net Worth 195,669 196,988 194,200 189,287 179,433 171,123 158,406 3.58%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 983 2,462 6,900 6,901 6,901 6,884 6,761 -27.47%
Div Payout % 42.92% 39.62% 63.35% 49.19% 53.64% 46.48% 31.96% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 195,669 196,988 194,200 189,287 179,433 171,123 158,406 3.58%
NOSH 98,326 98,494 98,579 98,587 98,590 98,346 96,589 0.29%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.43% 4.23% 10.99% 11.35% 12.85% 14.99% 20.68% -
ROE 1.17% 3.16% 5.61% 7.41% 7.17% 8.66% 13.35% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 84.34 127.55 100.57 125.37 101.53 100.44 105.88 -3.71%
EPS 2.33 6.31 11.05 14.23 13.05 15.06 21.90 -31.15%
DPS 1.00 2.50 7.00 7.00 7.00 7.00 7.00 -27.68%
NAPS 1.99 2.00 1.97 1.92 1.82 1.74 1.64 3.27%
Adjusted Per Share Value based on latest NOSH - 98,622
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 80.59 122.09 96.35 120.12 97.28 95.99 99.39 -3.43%
EPS 2.23 6.04 10.59 13.63 12.50 14.39 20.56 -30.93%
DPS 0.96 2.39 6.71 6.71 6.71 6.69 6.57 -27.41%
NAPS 1.9015 1.9143 1.8872 1.8395 1.7437 1.663 1.5394 3.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.74 0.53 1.41 2.19 2.18 4.20 4.34 -
P/RPS 0.88 0.42 1.40 1.75 2.15 4.18 4.10 -22.61%
P/EPS 31.76 8.40 12.76 15.39 16.70 27.89 19.82 8.17%
EY 3.15 11.91 7.84 6.50 5.99 3.59 5.05 -7.56%
DY 1.35 4.72 4.96 3.20 3.21 1.67 1.61 -2.89%
P/NAPS 0.37 0.27 0.72 1.14 1.20 2.41 2.65 -27.96%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 20/05/08 29/05/07 29/05/06 26/05/05 27/05/04 -
Price 0.65 0.93 1.50 2.69 1.99 3.86 3.86 -
P/RPS 0.77 0.73 1.49 2.15 1.96 3.84 3.65 -22.83%
P/EPS 27.90 14.74 13.57 18.90 15.25 25.63 17.63 7.94%
EY 3.58 6.78 7.37 5.29 6.56 3.90 5.67 -7.37%
DY 1.54 2.69 4.67 2.60 3.52 1.81 1.81 -2.65%
P/NAPS 0.33 0.47 0.76 1.40 1.09 2.22 2.35 -27.89%

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