[YLI] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 26.92%
YoY- -39.57%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 22,168 36,049 20,210 22,341 24,047 34,036 23,438 -0.92%
PBT 4,246 5,790 3,682 4,783 7,220 11,078 7,063 -8.12%
Tax 40 -1,365 -744 -1,374 -1,579 -3,101 -2,378 -
NP 4,286 4,425 2,938 3,409 5,641 7,977 4,685 -1.47%
-
NP to SH 4,286 4,425 2,938 3,409 5,641 7,977 4,685 -1.47%
-
Tax Rate -0.94% 23.58% 20.21% 28.73% 21.87% 27.99% 33.67% -
Total Cost 17,882 31,624 17,272 18,932 18,406 26,059 18,753 -0.78%
-
Net Worth 192,131 182,321 172,533 167,011 152,095 123,105 99,954 11.50%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 192,131 182,321 172,533 167,011 152,095 123,105 99,954 11.50%
NOSH 98,528 98,552 98,590 98,242 64,175 62,174 61,321 8.22%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.33% 12.27% 14.54% 15.26% 23.46% 23.44% 19.99% -
ROE 2.23% 2.43% 1.70% 2.04% 3.71% 6.48% 4.69% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.50 36.58 20.50 22.74 37.47 54.74 38.22 -8.44%
EPS 4.35 4.49 2.98 3.47 8.79 12.83 7.64 -8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.85 1.75 1.70 2.37 1.98 1.63 3.03%
Adjusted Per Share Value based on latest NOSH - 98,242
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 21.54 35.03 19.64 21.71 23.37 33.08 22.78 -0.92%
EPS 4.17 4.30 2.86 3.31 5.48 7.75 4.55 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8671 1.7718 1.6767 1.623 1.4781 1.1963 0.9714 11.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 3.24 2.00 2.56 3.58 7.80 3.64 2.55 -
P/RPS 14.40 5.47 12.49 15.74 20.82 6.65 6.67 13.67%
P/EPS 74.48 44.54 85.91 103.17 88.74 28.37 33.38 14.30%
EY 1.34 2.25 1.16 0.97 1.13 3.52 3.00 -12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.08 1.46 2.11 3.29 1.84 1.56 1.04%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 22/11/06 29/11/05 25/11/04 20/11/03 27/11/02 27/11/01 -
Price 2.76 2.08 2.20 3.96 4.88 3.60 2.82 -
P/RPS 12.27 5.69 10.73 17.41 13.02 6.58 7.38 8.83%
P/EPS 63.45 46.33 73.83 114.12 55.52 28.06 36.91 9.44%
EY 1.58 2.16 1.35 0.88 1.80 3.56 2.71 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.12 1.26 2.33 2.06 1.82 1.73 -3.23%

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