[YLI] YoY 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- -35.32%
YoY- -23.65%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 29,190 23,559 24,240 26,696 28,601 21,927 18,755 7.64%
PBT 967 2,616 3,749 3,990 5,025 5,465 5,682 -25.53%
Tax -505 -520 -1,530 -1,214 -1,389 -1,272 -732 -5.99%
NP 462 2,096 2,219 2,776 3,636 4,193 4,950 -32.62%
-
NP to SH 1,214 2,096 2,219 2,776 3,636 4,193 4,950 -20.86%
-
Tax Rate 52.22% 19.88% 40.81% 30.43% 27.64% 23.28% 12.88% -
Total Cost 28,728 21,463 22,021 23,920 24,965 17,734 13,805 12.97%
-
Net Worth 197,398 193,855 189,354 179,160 171,453 159,919 124,796 7.93%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 2,467 6,888 6,903 6,890 6,897 - - -
Div Payout % 203.25% 328.64% 311.11% 248.23% 189.70% - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 197,398 193,855 189,354 179,160 171,453 159,919 124,796 7.93%
NOSH 98,699 98,403 98,622 98,439 98,536 97,511 62,398 7.93%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.58% 8.90% 9.15% 10.40% 12.71% 19.12% 26.39% -
ROE 0.62% 1.08% 1.17% 1.55% 2.12% 2.62% 3.97% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 29.57 23.94 24.58 27.12 29.03 22.49 30.06 -0.27%
EPS 1.23 2.13 2.25 2.82 3.69 4.30 5.23 -21.41%
DPS 2.50 7.00 7.00 7.00 7.00 0.00 0.00 -
NAPS 2.00 1.97 1.92 1.82 1.74 1.64 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 98,439
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 28.35 22.88 23.55 25.93 27.78 21.30 18.22 7.63%
EPS 1.18 2.04 2.16 2.70 3.53 4.07 4.81 -20.86%
DPS 2.40 6.69 6.71 6.69 6.70 0.00 0.00 -
NAPS 1.9174 1.883 1.8393 1.7403 1.6654 1.5534 1.2122 7.93%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
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 1.79 5.89 8.91 8.04 14.47 19.30 13.31 -28.40%
P/EPS 43.09 66.20 97.33 77.30 113.82 100.93 50.42 -2.58%
EY 2.32 1.51 1.03 1.29 0.88 0.99 1.98 2.67%
DY 4.72 4.96 3.20 3.21 1.67 0.00 0.00 -
P/NAPS 0.27 0.72 1.14 1.20 2.41 2.65 2.00 -28.35%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
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 3.14 6.27 10.94 7.34 13.30 17.17 15.50 -23.34%
P/EPS 75.61 70.42 119.56 70.57 104.61 89.77 58.74 4.29%
EY 1.32 1.42 0.84 1.42 0.96 1.11 1.70 -4.12%
DY 2.69 4.67 2.60 3.52 1.81 0.00 0.00 -
P/NAPS 0.47 0.76 1.40 1.09 2.22 2.35 2.33 -23.39%

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