[YLI] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -6.79%
YoY- -42.95%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 143,292 76,682 82,924 125,634 99,142 123,601 100,103 6.15%
PBT -4,745 -43,309 2,924 8,049 12,666 19,406 16,600 -
Tax 5 -661 -912 -2,731 -1,773 -5,377 -3,734 -
NP -4,740 -43,970 2,012 5,318 10,893 14,029 12,866 -
-
NP to SH -2,625 -40,304 2,291 6,215 10,893 14,029 12,866 -
-
Tax Rate - - 31.19% 33.93% 14.00% 27.71% 22.49% -
Total Cost 148,032 120,652 80,912 120,316 88,249 109,572 87,237 9.20%
-
Net Worth 151,404 154,561 195,669 196,988 194,200 189,287 179,433 -2.78%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 983 2,462 6,900 6,901 6,901 -
Div Payout % - - 42.92% 39.62% 63.35% 49.19% 53.64% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 151,404 154,561 195,669 196,988 194,200 189,287 179,433 -2.78%
NOSH 98,314 98,446 98,326 98,494 98,579 98,587 98,590 -0.04%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -3.31% -57.34% 2.43% 4.23% 10.99% 11.35% 12.85% -
ROE -1.73% -26.08% 1.17% 3.16% 5.61% 7.41% 7.17% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 145.75 77.89 84.34 127.55 100.57 125.37 101.53 6.20%
EPS -2.67 -40.94 2.33 6.31 11.05 14.23 13.05 -
DPS 0.00 0.00 1.00 2.50 7.00 7.00 7.00 -
NAPS 1.54 1.57 1.99 2.00 1.97 1.92 1.82 -2.74%
Adjusted Per Share Value based on latest NOSH - 98,699
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 139.25 74.52 80.59 122.09 96.35 120.12 97.28 6.15%
EPS -2.55 -39.17 2.23 6.04 10.59 13.63 12.50 -
DPS 0.00 0.00 0.96 2.39 6.71 6.71 6.71 -
NAPS 1.4714 1.502 1.9015 1.9143 1.8872 1.8395 1.7437 -2.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.43 0.56 0.74 0.53 1.41 2.19 2.18 -
P/RPS 0.30 0.72 0.88 0.42 1.40 1.75 2.15 -27.95%
P/EPS -16.10 -1.37 31.76 8.40 12.76 15.39 16.70 -
EY -6.21 -73.11 3.15 11.91 7.84 6.50 5.99 -
DY 0.00 0.00 1.35 4.72 4.96 3.20 3.21 -
P/NAPS 0.28 0.36 0.37 0.27 0.72 1.14 1.20 -21.52%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 30/05/11 26/05/10 28/05/09 20/05/08 29/05/07 29/05/06 -
Price 0.39 0.50 0.65 0.93 1.50 2.69 1.99 -
P/RPS 0.27 0.64 0.77 0.73 1.49 2.15 1.96 -28.11%
P/EPS -14.61 -1.22 27.90 14.74 13.57 18.90 15.25 -
EY -6.85 -81.88 3.58 6.78 7.37 5.29 6.56 -
DY 0.00 0.00 1.54 2.69 4.67 2.60 3.52 -
P/NAPS 0.25 0.32 0.33 0.47 0.76 1.40 1.09 -21.74%

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