[YLI] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 47.17%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 24,240 26,696 28,601 21,927 18,755 17,621 15,049 8.26%
PBT 3,749 3,990 5,025 5,465 5,682 4,727 2,863 4.59%
Tax -1,530 -1,214 -1,389 -1,272 -732 -1,559 -257 34.60%
NP 2,219 2,776 3,636 4,193 4,950 3,168 2,606 -2.64%
-
NP to SH 2,219 2,776 3,636 4,193 4,950 3,168 2,606 -2.64%
-
Tax Rate 40.81% 30.43% 27.64% 23.28% 12.88% 32.98% 8.98% -
Total Cost 22,021 23,920 24,965 17,734 13,805 14,453 12,443 9.97%
-
Net Worth 189,354 179,160 171,453 159,919 124,796 108,265 90,537 13.07%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,903 6,890 6,897 - - - - -
Div Payout % 311.11% 248.23% 189.70% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 189,354 179,160 171,453 159,919 124,796 108,265 90,537 13.07%
NOSH 98,622 98,439 98,536 97,511 62,398 61,514 61,173 8.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.15% 10.40% 12.71% 19.12% 26.39% 17.98% 17.32% -
ROE 1.17% 1.55% 2.12% 2.62% 3.97% 2.93% 2.88% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.58 27.12 29.03 22.49 30.06 28.65 24.60 -0.01%
EPS 2.25 2.82 3.69 4.30 5.23 5.15 4.26 -10.08%
DPS 7.00 7.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.82 1.74 1.64 2.00 1.76 1.48 4.43%
Adjusted Per Share Value based on latest NOSH - 97,511
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 23.55 25.93 27.78 21.30 18.22 17.12 14.62 8.26%
EPS 2.16 2.70 3.53 4.07 4.81 3.08 2.53 -2.59%
DPS 6.71 6.69 6.70 0.00 0.00 0.00 0.00 -
NAPS 1.8393 1.7403 1.6654 1.5534 1.2122 1.0516 0.8794 13.08%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.19 2.18 4.20 4.34 4.00 4.28 2.42 -
P/RPS 8.91 8.04 14.47 19.30 13.31 14.94 9.84 -1.64%
P/EPS 97.33 77.30 113.82 100.93 50.42 83.11 56.81 9.38%
EY 1.03 1.29 0.88 0.99 1.98 1.20 1.76 -8.53%
DY 3.20 3.21 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.20 2.41 2.65 2.00 2.43 1.64 -5.87%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 29/05/06 26/05/05 27/05/04 29/05/03 30/05/02 24/05/01 -
Price 2.69 1.99 3.86 3.86 4.66 3.94 2.60 -
P/RPS 10.94 7.34 13.30 17.17 15.50 13.75 10.57 0.57%
P/EPS 119.56 70.57 104.61 89.77 58.74 76.50 61.03 11.85%
EY 0.84 1.42 0.96 1.11 1.70 1.31 1.64 -10.54%
DY 2.60 3.52 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.09 2.22 2.35 2.33 2.24 1.76 -3.74%

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