[YLI] YoY Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 19.31%
YoY- 19.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 98,777 102,271 113,755 92,125 76,600 60,892 53,130 -0.65%
PBT 19,494 27,660 36,168 27,357 19,786 18,176 10,594 -0.64%
Tax -4,683 -6,507 -9,264 -7,782 -3,403 -4,415 -1,946 -0.92%
NP 14,811 21,153 26,904 19,575 16,383 13,761 8,648 -0.57%
-
NP to SH 14,811 21,153 26,904 19,575 16,383 13,761 8,648 -0.57%
-
Tax Rate 24.02% 23.52% 25.61% 28.45% 17.20% 24.29% 18.37% -
Total Cost 83,966 81,118 86,851 72,550 60,217 47,131 44,482 -0.67%
-
Net Worth 171,123 158,406 132,550 108,000 90,574 74,949 61,192 -1.08%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 6,884 6,761 7,778 - - - - -100.00%
Div Payout % 46.48% 31.96% 28.91% - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 171,123 158,406 132,550 108,000 90,574 74,949 61,192 -1.08%
NOSH 98,346 96,589 62,230 61,363 61,199 30,343 29,996 -1.25%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 14.99% 20.68% 23.65% 21.25% 21.39% 22.60% 16.28% -
ROE 8.66% 13.35% 20.30% 18.13% 18.09% 18.36% 14.13% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 100.44 105.88 182.80 150.13 125.17 200.67 177.12 0.60%
EPS 15.06 21.90 28.47 31.90 26.77 45.35 28.83 0.69%
DPS 7.00 7.00 12.50 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.74 1.64 2.13 1.76 1.48 2.47 2.04 0.16%
Adjusted Per Share Value based on latest NOSH - 61,514
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 95.95 99.34 110.49 89.48 74.40 59.15 51.61 -0.65%
EPS 14.39 20.55 26.13 19.01 15.91 13.37 8.40 -0.57%
DPS 6.69 6.57 7.56 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.6622 1.5387 1.2875 1.049 0.8798 0.728 0.5944 -1.08%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 4.20 4.34 4.00 4.28 2.42 3.08 0.00 -
P/RPS 4.18 4.10 2.19 2.85 1.93 1.53 0.00 -100.00%
P/EPS 27.89 19.82 9.25 13.42 9.04 6.79 0.00 -100.00%
EY 3.59 5.05 10.81 7.45 11.06 14.72 0.00 -100.00%
DY 1.67 1.61 3.13 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.41 2.65 1.88 2.43 1.64 1.25 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/05/05 27/05/04 29/05/03 30/05/02 24/05/01 29/05/00 - -
Price 3.86 3.86 4.66 3.94 2.60 3.15 0.00 -
P/RPS 3.84 3.65 2.55 2.62 2.08 1.57 0.00 -100.00%
P/EPS 25.63 17.63 10.78 12.35 9.71 6.95 0.00 -100.00%
EY 3.90 5.67 9.28 8.10 10.30 14.40 0.00 -100.00%
DY 1.81 1.81 2.68 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.22 2.35 2.19 2.24 1.76 1.28 0.00 -100.00%

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