[YLI] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock

[YLI] YLI HOLDINGS BHD

Announcement Date

29-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

31-Mar-2006 [#4]

Profit Trend

QoQ- 27.51%

YoY- -13.13%

Quarter Report

YLI Holding-Interim Report-Mar.06.xls

Latest QR

Upcoming QR

YLI's Result

YLI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Cumulative Result
Revenue	125,634	99,142	123,601	100,103	98,777	102,271	113,755	1.66%
YoY %	26.72%	-19.79%	23.47%	1.34%	-3.42%	-10.10%	-	-
Horiz. %	110.44%	87.15%	108.66%	88.00%	86.83%	89.90%	100.00%	-
PBT	8,049	12,666	19,406	16,600	19,494	27,660	36,168	-22.13%
YoY %	-36.45%	-34.73%	16.90%	-14.85%	-29.52%	-23.52%	-	-
Horiz. %	22.25%	35.02%	53.66%	45.90%	53.90%	76.48%	100.00%	-
Tax	-2,731	-1,773	-5,377	-3,734	-4,683	-6,507	-9,264	-18.40%
YoY %	-54.03%	67.03%	-44.00%	20.26%	28.03%	29.76%	-	-
Horiz. %	29.48%	19.14%	58.04%	40.31%	50.55%	70.24%	100.00%	-
NP	5,318	10,893	14,029	12,866	14,811	21,153	26,904	-23.65%
YoY %	-51.18%	-22.35%	9.04%	-13.13%	-29.98%	-21.38%	-	-
Horiz. %	19.77%	40.49%	52.14%	47.82%	55.05%	78.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,215	10,893	14,029	12,866	14,811	21,153	26,904	-21.65%
YoY %	-42.95%	-22.35%	9.04%	-13.13%	-29.98%	-21.38%	-	-
Horiz. %	23.10%	40.49%	52.14%	47.82%	55.05%	78.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.93%	14.00%	27.71%	22.49%	24.02%	23.52%	25.61%	-
YoY %	142.36%	-49.48%	23.21%	-6.37%	2.13%	-8.16%	-	-
Horiz. %	132.49%	54.67%	108.20%	87.82%	93.79%	91.84%	100.00%	-
Total Cost	120,316	88,249	109,572	87,237	83,966	81,118	86,851	5.57%
YoY %	36.34%	-19.46%	25.60%	3.90%	3.51%	-6.60%	-	-
Horiz. %	138.53%	101.61%	126.16%	100.44%	96.68%	93.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,988	194,200	189,287	179,433	171,123	158,406	132,550	6.81%
YoY %	1.44%	2.60%	5.49%	4.86%	8.03%	19.51%	-	-
Horiz. %	148.61%	146.51%	142.80%	135.37%	129.10%	119.51%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	2,462	6,900	6,901	6,901	6,884	6,761	7,778	-17.43%
YoY %	-64.32%	-0.01%	0.00%	0.25%	1.82%	-13.08%	-	-
Horiz. %	31.65%	88.71%	88.72%	88.72%	88.51%	86.92%	100.00%	-
Div Payout %	39.62%	63.35%	49.19%	53.64%	46.48%	31.96%	28.91%	-
YoY %	-37.46%	28.79%	-8.30%	15.40%	45.43%	10.55%	-	-
Horiz. %	137.05%	219.13%	170.15%	185.54%	160.77%	110.55%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	196,988	194,200	189,287	179,433	171,123	158,406	132,550	6.81%
YoY %	1.44%	2.60%	5.49%	4.86%	8.03%	19.51%	-	-
Horiz. %	148.61%	146.51%	142.80%	135.37%	129.10%	119.51%	100.00%	-
NOSH	98,494	98,579	98,587	98,590	98,346	96,589	62,230	7.94%
YoY %	-0.09%	-0.01%	-0.00%	0.25%	1.82%	55.21%	-	-
Horiz. %	158.27%	158.41%	158.42%	158.43%	158.04%	155.21%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	4.23%	10.99%	11.35%	12.85%	14.99%	20.68%	23.65%	-
YoY %	-61.51%	-3.17%	-11.67%	-14.28%	-27.51%	-12.56%	-	-
Horiz. %	17.89%	46.47%	47.99%	54.33%	63.38%	87.44%	100.00%	-
ROE	3.16%	5.61%	7.41%	7.17%	8.66%	13.35%	20.30%	-
YoY %	-43.67%	-24.29%	3.35%	-17.21%	-35.13%	-34.24%	-	-
Horiz. %	15.57%	27.64%	36.50%	35.32%	42.66%	65.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	127.55	100.57	125.37	101.53	100.44	105.88	182.80	-5.81%
YoY %	26.83%	-19.78%	23.48%	1.09%	-5.14%	-42.08%	-	-
Horiz. %	69.78%	55.02%	68.58%	55.54%	54.95%	57.92%	100.00%	-
EPS	6.31	11.05	14.23	13.05	15.06	21.90	28.47	-22.18%
YoY %	-42.90%	-22.35%	9.04%	-13.35%	-31.23%	-23.08%	-	-
Horiz. %	22.16%	38.81%	49.98%	45.84%	52.90%	76.92%	100.00%	-
DPS	2.50	7.00	7.00	7.00	7.00	7.00	12.50	-23.50%
YoY %	-64.29%	0.00%	0.00%	0.00%	0.00%	-44.00%	-	-
Horiz. %	20.00%	56.00%	56.00%	56.00%	56.00%	56.00%	100.00%	-
NAPS	2.00	1.97	1.92	1.82	1.74	1.64	2.13	-1.04%
YoY %	1.52%	2.60%	5.49%	4.60%	6.10%	-23.00%	-	-
Horiz. %	93.90%	92.49%	90.14%	85.45%	81.69%	77.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 98,439
RPS	122.03	96.30	120.06	97.23	95.95	99.34	110.49	1.66%
YoY %	26.72%	-19.79%	23.48%	1.33%	-3.41%	-10.09%	-	-
Horiz. %	110.44%	87.16%	108.66%	88.00%	86.84%	89.91%	100.00%	-
EPS	6.04	10.58	13.63	12.50	14.39	20.55	26.13	-21.64%
YoY %	-42.91%	-22.38%	9.04%	-13.13%	-29.98%	-21.35%	-	-
Horiz. %	23.12%	40.49%	52.16%	47.84%	55.07%	78.65%	100.00%	-
DPS	2.39	6.70	6.70	6.70	6.69	6.57	7.56	-17.44%
YoY %	-64.33%	0.00%	0.00%	0.15%	1.83%	-13.10%	-	-
Horiz. %	31.61%	88.62%	88.62%	88.62%	88.49%	86.90%	100.00%	-
NAPS	1.9134	1.8863	1.8386	1.7429	1.6622	1.5387	1.2875	6.81%
YoY %	1.44%	2.59%	5.49%	4.86%	8.03%	19.51%	-	-
Horiz. %	148.61%	146.51%	142.80%	135.37%	129.10%	119.51%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.53	1.41	2.19	2.18	4.20	4.34	4.00	-
P/RPS	0.42	1.40	1.75	2.15	4.18	4.10	2.19	-24.04%
YoY %	-70.00%	-20.00%	-18.60%	-48.56%	1.95%	87.21%	-	-
Horiz. %	19.18%	63.93%	79.91%	98.17%	190.87%	187.21%	100.00%	-
P/EPS	8.40	12.76	15.39	16.70	27.89	19.82	9.25	-1.59%
YoY %	-34.17%	-17.09%	-7.84%	-40.12%	40.72%	114.27%	-	-
Horiz. %	90.81%	137.95%	166.38%	180.54%	301.51%	214.27%	100.00%	-
EY	11.91	7.84	6.50	5.99	3.59	5.05	10.81	1.62%
YoY %	51.91%	20.62%	8.51%	66.85%	-28.91%	-53.28%	-	-
Horiz. %	110.18%	72.53%	60.13%	55.41%	33.21%	46.72%	100.00%	-
DY	4.72	4.96	3.20	3.21	1.67	1.61	3.13	7.07%
YoY %	-4.84%	55.00%	-0.31%	92.22%	3.73%	-48.56%	-	-
Horiz. %	150.80%	158.47%	102.24%	102.56%	53.35%	51.44%	100.00%	-
P/NAPS	0.27	0.72	1.14	1.20	2.41	2.65	1.88	-27.61%
YoY %	-62.50%	-36.84%	-5.00%	-50.21%	-9.06%	40.96%	-	-
Horiz. %	14.36%	38.30%	60.64%	63.83%	128.19%	140.96%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	20/05/08	29/05/07	29/05/06	26/05/05	27/05/04	29/05/03	-
Price	0.93	1.50	2.69	1.99	3.86	3.86	4.66	-
P/RPS	0.73	1.49	2.15	1.96	3.84	3.65	2.55	-18.80%
YoY %	-51.01%	-30.70%	9.69%	-48.96%	5.21%	43.14%	-	-
Horiz. %	28.63%	58.43%	84.31%	76.86%	150.59%	143.14%	100.00%	-
P/EPS	14.74	13.57	18.90	15.25	25.63	17.63	10.78	5.34%
YoY %	8.62%	-28.20%	23.93%	-40.50%	45.38%	63.54%	-	-
Horiz. %	136.73%	125.88%	175.32%	141.47%	237.76%	163.54%	100.00%	-
EY	6.78	7.37	5.29	6.56	3.90	5.67	9.28	-5.09%
YoY %	-8.01%	39.32%	-19.36%	68.21%	-31.22%	-38.90%	-	-
Horiz. %	73.06%	79.42%	57.00%	70.69%	42.03%	61.10%	100.00%	-
DY	2.69	4.67	2.60	3.52	1.81	1.81	2.68	0.06%
YoY %	-42.40%	79.62%	-26.14%	94.48%	0.00%	-32.46%	-	-
Horiz. %	100.37%	174.25%	97.01%	131.34%	67.54%	67.54%	100.00%	-
P/NAPS	0.47	0.76	1.40	1.09	2.22	2.35	2.19	-22.60%
YoY %	-38.16%	-45.71%	28.44%	-50.90%	-5.53%	7.31%	-	-
Horiz. %	21.46%	34.70%	63.93%	49.77%	101.37%	107.31%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos