[YLI] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 11.98%
YoY- 48.32%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 104,097 106,083 81,921 124,591 93,741 82,235 68,189 7.30%
PBT 17,279 19,980 19,313 40,141 28,370 21,619 20,321 -2.66%
Tax -4,104 -4,995 -3,944 -10,015 -8,058 -4,223 -5,192 -3.84%
NP 13,175 14,985 15,369 30,126 20,312 17,396 15,129 -2.27%
-
NP to SH 13,175 14,985 15,369 30,126 20,312 17,396 15,129 -2.27%
-
Tax Rate 23.75% 25.00% 20.42% 24.95% 28.40% 19.53% 25.55% -
Total Cost 90,922 91,098 66,552 94,465 73,429 64,839 53,060 9.38%
-
Net Worth 183,054 174,558 163,708 126,417 114,897 95,000 79,056 15.01%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,890 6,897 - - - - - -
Div Payout % 52.30% 46.03% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 183,054 174,558 163,708 126,417 114,897 95,000 79,056 15.01%
NOSH 98,416 98,620 98,029 63,208 62,106 61,290 30,523 21.53%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.66% 14.13% 18.76% 24.18% 21.67% 21.15% 22.19% -
ROE 7.20% 8.58% 9.39% 23.83% 17.68% 18.31% 19.14% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 105.77 107.57 83.57 197.11 150.94 134.17 223.40 -11.71%
EPS 13.39 15.19 15.68 47.66 32.71 28.38 49.56 -19.58%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.77 1.67 2.00 1.85 1.55 2.59 -5.36%
Adjusted Per Share Value based on latest NOSH - 63,208
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 101.11 103.04 79.57 121.02 91.05 79.88 66.23 7.30%
EPS 12.80 14.56 14.93 29.26 19.73 16.90 14.70 -2.27%
DPS 6.69 6.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7781 1.6956 1.5902 1.2279 1.116 0.9228 0.7679 15.01%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.96 3.18 3.80 5.65 3.88 2.49 3.00 -
P/RPS 1.85 2.96 4.55 2.87 2.57 1.86 1.34 5.51%
P/EPS 14.64 20.93 24.24 11.85 11.86 8.77 6.05 15.86%
EY 6.83 4.78 4.13 8.44 8.43 11.40 16.52 -13.68%
DY 3.57 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.80 2.28 2.83 2.10 1.61 1.16 -1.64%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 24/08/05 19/08/04 31/07/03 20/08/02 23/08/01 23/08/00 -
Price 2.00 2.68 3.66 6.00 3.92 2.90 3.03 -
P/RPS 1.89 2.49 4.38 3.04 2.60 2.16 1.36 5.63%
P/EPS 14.94 17.64 23.34 12.59 11.99 10.22 6.11 16.06%
EY 6.69 5.67 4.28 7.94 8.34 9.79 16.36 -13.84%
DY 3.50 2.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.51 2.19 3.00 2.12 1.87 1.17 -1.32%

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