[YLI] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -267.64%
YoY- -98.5%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 102,063 76,428 110,502 75,617 107,306 53,312 67,734 7.06%
PBT -2,960 -1,720 3,181 -4,651 -2,867 -1,571 1,403 -
Tax -245 171 -457 161 -258 -535 -710 -16.24%
NP -3,205 -1,549 2,724 -4,490 -3,125 -2,106 693 -
-
NP to SH -1,606 -543 2,143 -2,908 -1,465 -556 1,427 -
-
Tax Rate - - 14.37% - - - 50.61% -
Total Cost 105,268 77,977 107,778 80,107 110,431 55,418 67,041 7.80%
-
Net Worth 155,517 152,039 152,369 148,850 153,382 195,592 194,859 -3.68%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 155,517 152,039 152,369 148,850 153,382 195,592 194,859 -3.68%
NOSH 101,645 98,727 98,302 98,576 98,322 99,285 98,413 0.53%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -3.14% -2.03% 2.47% -5.94% -2.91% -3.95% 1.02% -
ROE -1.03% -0.36% 1.41% -1.95% -0.96% -0.28% 0.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 100.41 77.41 112.41 76.71 109.14 53.70 68.83 6.49%
EPS -1.58 -0.55 2.18 -2.95 -1.49 -0.56 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.55 1.51 1.56 1.97 1.98 -4.20%
Adjusted Per Share Value based on latest NOSH - 98,465
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 99.19 74.27 107.39 73.48 104.28 51.81 65.82 7.07%
EPS -1.56 -0.53 2.08 -2.83 -1.42 -0.54 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5113 1.4775 1.4807 1.4465 1.4906 1.9008 1.8936 -3.68%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.615 0.805 0.72 0.31 0.38 0.60 0.80 -
P/RPS 0.61 1.04 0.64 0.40 0.35 1.12 1.16 -10.15%
P/EPS -38.92 -146.36 33.03 -10.51 -25.50 -107.14 55.17 -
EY -2.57 -0.68 3.03 -9.52 -3.92 -0.93 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.46 0.21 0.24 0.30 0.40 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 27/02/13 23/02/12 24/02/11 24/02/10 -
Price 0.585 0.795 0.85 0.34 0.50 0.55 0.74 -
P/RPS 0.58 1.03 0.76 0.44 0.46 1.02 1.08 -9.83%
P/EPS -37.03 -144.55 38.99 -11.53 -33.56 -98.21 51.03 -
EY -2.70 -0.69 2.56 -8.68 -2.98 -1.02 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.55 0.23 0.32 0.28 0.37 0.44%

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