[YLI] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -33.4%
YoY- -29.28%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 36,049 20,210 22,341 24,047 34,036 23,438 21,337 9.12%
PBT 5,790 3,682 4,783 7,220 11,078 7,063 5,554 0.69%
Tax -1,365 -744 -1,374 -1,579 -3,101 -2,378 -1,270 1.20%
NP 4,425 2,938 3,409 5,641 7,977 4,685 4,284 0.54%
-
NP to SH 4,425 2,938 3,409 5,641 7,977 4,685 4,284 0.54%
-
Tax Rate 23.58% 20.21% 28.73% 21.87% 27.99% 33.67% 22.87% -
Total Cost 31,624 17,272 18,932 18,406 26,059 18,753 17,053 10.83%
-
Net Worth 182,321 172,533 167,011 152,095 123,105 99,954 83,537 13.88%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 182,321 172,533 167,011 152,095 123,105 99,954 83,537 13.88%
NOSH 98,552 98,590 98,242 64,175 62,174 61,321 30,599 21.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.27% 14.54% 15.26% 23.46% 23.44% 19.99% 20.08% -
ROE 2.43% 1.70% 2.04% 3.71% 6.48% 4.69% 5.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 36.58 20.50 22.74 37.47 54.74 38.22 69.73 -10.18%
EPS 4.49 2.98 3.47 8.79 12.83 7.64 14.00 -17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.75 1.70 2.37 1.98 1.63 2.73 -6.27%
Adjusted Per Share Value based on latest NOSH - 64,175
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.02 19.63 21.70 23.36 33.06 22.77 20.73 9.12%
EPS 4.30 2.85 3.31 5.48 7.75 4.55 4.16 0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.771 1.6759 1.6222 1.4774 1.1958 0.9709 0.8114 13.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.00 2.56 3.58 7.80 3.64 2.55 2.55 -
P/RPS 5.47 12.49 15.74 20.82 6.65 6.67 3.66 6.92%
P/EPS 44.54 85.91 103.17 88.74 28.37 33.38 18.21 16.06%
EY 2.25 1.16 0.97 1.13 3.52 3.00 5.49 -13.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.46 2.11 3.29 1.84 1.56 0.93 2.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 25/11/04 20/11/03 27/11/02 27/11/01 16/11/00 -
Price 2.08 2.20 3.96 4.88 3.60 2.82 2.55 -
P/RPS 5.69 10.73 17.41 13.02 6.58 7.38 3.66 7.62%
P/EPS 46.33 73.83 114.12 55.52 28.06 36.91 18.21 16.83%
EY 2.16 1.35 0.88 1.80 3.56 2.71 5.49 -14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.26 2.33 2.06 1.82 1.73 0.93 3.14%

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