[YLI] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 22.33%
YoY- -25.51%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 53,312 67,734 96,444 75,583 99,361 73,407 70,176 -4.47%
PBT -1,571 1,403 7,082 10,050 15,657 12,610 14,469 -
Tax -535 -710 -2,226 -1,253 -3,847 -2,520 -3,294 -26.12%
NP -2,106 693 4,856 8,797 11,810 10,090 11,175 -
-
NP to SH -556 1,427 5,001 8,797 11,810 10,090 11,175 -
-
Tax Rate - 50.61% 31.43% 12.47% 24.57% 19.98% 22.77% -
Total Cost 55,418 67,041 91,588 66,786 87,551 63,317 59,001 -1.03%
-
Net Worth 195,592 194,859 194,920 192,095 186,318 176,377 168,067 2.55%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 195,592 194,859 194,920 192,095 186,318 176,377 168,067 2.55%
NOSH 99,285 98,413 98,444 98,510 98,580 98,535 98,284 0.16%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -3.95% 1.02% 5.04% 11.64% 11.89% 13.75% 15.92% -
ROE -0.28% 0.73% 2.57% 4.58% 6.34% 5.72% 6.65% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 53.70 68.83 97.97 76.73 100.79 74.50 71.40 -4.63%
EPS -0.56 1.45 5.08 8.93 11.98 10.24 11.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.98 1.98 1.95 1.89 1.79 1.71 2.38%
Adjusted Per Share Value based on latest NOSH - 98,527
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 51.78 65.79 93.68 73.42 96.51 71.30 68.16 -4.47%
EPS -0.54 1.39 4.86 8.54 11.47 9.80 10.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8999 1.8927 1.8933 1.8659 1.8098 1.7132 1.6325 2.55%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.60 0.80 0.57 2.75 1.90 1.75 4.34 -
P/RPS 1.12 1.16 0.58 3.58 1.89 2.35 6.08 -24.55%
P/EPS -107.14 55.17 11.22 30.80 15.86 17.09 38.17 -
EY -0.93 1.81 8.91 3.25 6.31 5.85 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.40 0.29 1.41 1.01 0.98 2.54 -29.94%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 23/02/06 24/02/05 -
Price 0.55 0.74 0.62 1.95 2.11 1.71 3.90 -
P/RPS 1.02 1.08 0.63 2.54 2.09 2.30 5.46 -24.38%
P/EPS -98.21 51.03 12.20 21.84 17.61 16.70 34.30 -
EY -1.02 1.96 8.19 4.58 5.68 5.99 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.31 1.00 1.12 0.96 2.28 -29.48%

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