[YLI] YoY TTM Result on 30-Jun-2002 [#1]

Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 3.77%
YoY- 16.76%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 106,083 81,921 124,591 93,741 82,235 68,189 0 -100.00%
PBT 19,980 19,313 40,141 28,370 21,619 20,321 0 -100.00%
Tax -4,995 -3,944 -10,015 -8,058 -4,223 -5,192 0 -100.00%
NP 14,985 15,369 30,126 20,312 17,396 15,129 0 -100.00%
-
NP to SH 14,985 15,369 30,126 20,312 17,396 15,129 0 -100.00%
-
Tax Rate 25.00% 20.42% 24.95% 28.40% 19.53% 25.55% - -
Total Cost 91,098 66,552 94,465 73,429 64,839 53,060 0 -100.00%
-
Net Worth 174,558 163,708 126,417 114,897 95,000 79,056 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 6,897 - - - - - - -100.00%
Div Payout % 46.03% - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 174,558 163,708 126,417 114,897 95,000 79,056 0 -100.00%
NOSH 98,620 98,029 63,208 62,106 61,290 30,523 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 14.13% 18.76% 24.18% 21.67% 21.15% 22.19% 0.00% -
ROE 8.58% 9.39% 23.83% 17.68% 18.31% 19.14% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 107.57 83.57 197.11 150.94 134.17 223.40 0.00 -100.00%
EPS 15.19 15.68 47.66 32.71 28.38 49.56 0.00 -100.00%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.77 1.67 2.00 1.85 1.55 2.59 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 62,106
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 103.04 79.57 121.02 91.05 79.88 66.23 0.00 -100.00%
EPS 14.56 14.93 29.26 19.73 16.90 14.70 0.00 -100.00%
DPS 6.70 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.6956 1.5902 1.2279 1.116 0.9228 0.7679 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.18 3.80 5.65 3.88 2.49 3.00 0.00 -
P/RPS 2.96 4.55 2.87 2.57 1.86 1.34 0.00 -100.00%
P/EPS 20.93 24.24 11.85 11.86 8.77 6.05 0.00 -100.00%
EY 4.78 4.13 8.44 8.43 11.40 16.52 0.00 -100.00%
DY 2.20 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.80 2.28 2.83 2.10 1.61 1.16 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/05 19/08/04 31/07/03 20/08/02 23/08/01 23/08/00 - -
Price 2.68 3.66 6.00 3.92 2.90 3.03 0.00 -
P/RPS 2.49 4.38 3.04 2.60 2.16 1.36 0.00 -100.00%
P/EPS 17.64 23.34 12.59 11.99 10.22 6.11 0.00 -100.00%
EY 5.67 4.28 7.94 8.34 9.79 16.36 0.00 -100.00%
DY 2.61 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.51 2.19 3.00 2.12 1.87 1.17 0.00 -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

Post a Comment