[YLI] YoY TTM Result on 30-Jun-2005 [#1]

Stock

[YLI] YLI HOLDINGS BHD

Announcement Date

24-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

30-Jun-2005 [#1]

Profit Trend

QoQ- 1.17%

YoY- -2.5%

Quarter Report

YLI Holding-Interim Report-Jun.05.xls

Latest QR

Upcoming QR

YLI's Result

YLI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	107,053	123,385	104,097	106,083	81,921	124,591	93,741	2.23%
YoY %	-13.24%	18.53%	-1.87%	29.49%	-34.25%	32.91%	-	-
Horiz. %	114.20%	131.62%	111.05%	113.17%	87.39%	132.91%	100.00%	-
PBT	13,217	18,992	17,279	19,980	19,313	40,141	28,370	-11.94%
YoY %	-30.41%	9.91%	-13.52%	3.45%	-51.89%	41.49%	-	-
Horiz. %	46.59%	66.94%	60.91%	70.43%	68.08%	141.49%	100.00%	-
Tax	-1,861	-5,227	-4,104	-4,995	-3,944	-10,015	-8,058	-21.65%
YoY %	64.40%	-27.36%	17.84%	-26.65%	60.62%	-24.29%	-	-
Horiz. %	23.10%	64.87%	50.93%	61.99%	48.95%	124.29%	100.00%	-
NP	11,356	13,765	13,175	14,985	15,369	30,126	20,312	-9.22%
YoY %	-17.50%	4.48%	-12.08%	-2.50%	-48.98%	48.32%	-	-
Horiz. %	55.91%	67.77%	64.86%	73.77%	75.66%	148.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,356	13,765	13,175	14,985	15,369	30,126	20,312	-9.22%
YoY %	-17.50%	4.48%	-12.08%	-2.50%	-48.98%	48.32%	-	-
Horiz. %	55.91%	67.77%	64.86%	73.77%	75.66%	148.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.08%	27.52%	23.75%	25.00%	20.42%	24.95%	28.40%	-
YoY %	-48.84%	15.87%	-5.00%	22.43%	-18.16%	-12.15%	-	-
Horiz. %	49.58%	96.90%	83.63%	88.03%	71.90%	87.85%	100.00%	-
Total Cost	95,697	109,620	90,922	91,098	66,552	94,465	73,429	4.50%
YoY %	-12.70%	20.56%	-0.19%	36.88%	-29.55%	28.65%	-	-
Horiz. %	130.33%	149.29%	123.82%	124.06%	90.63%	128.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,943	192,025	183,054	174,558	163,708	126,417	114,897	9.48%
YoY %	3.08%	4.90%	4.87%	6.63%	29.50%	10.03%	-	-
Horiz. %	172.28%	167.13%	159.32%	151.93%	142.48%	110.03%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	6,888	6,903	6,890	6,897	-	-	-	-
YoY %	-0.22%	0.19%	-0.10%	0.00%	-	-	-	-
Horiz. %	99.87%	100.09%	99.90%	100.00%	-	-	-	-
Div Payout %	60.66%	50.15%	52.30%	46.03%	-	-	-	-
YoY %	20.96%	-4.11%	13.62%	0.00%	-	-	-	-
Horiz. %	131.78%	108.95%	113.62%	100.00%	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	197,943	192,025	183,054	174,558	163,708	126,417	114,897	9.48%
YoY %	3.08%	4.90%	4.87%	6.63%	29.50%	10.03%	-	-
Horiz. %	172.28%	167.13%	159.32%	151.93%	142.48%	110.03%	100.00%	-
NOSH	98,479	98,474	98,416	98,620	98,029	63,208	62,106	7.97%
YoY %	0.01%	0.06%	-0.21%	0.60%	55.09%	1.77%	-	-
Horiz. %	158.57%	158.56%	158.46%	158.79%	157.84%	101.77%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	10.61%	11.16%	12.66%	14.13%	18.76%	24.18%	21.67%	-
YoY %	-4.93%	-11.85%	-10.40%	-24.68%	-22.42%	11.58%	-	-
Horiz. %	48.96%	51.50%	58.42%	65.21%	86.57%	111.58%	100.00%	-
ROE	5.74%	7.17%	7.20%	8.58%	9.39%	23.83%	17.68%	-
YoY %	-19.94%	-0.42%	-16.08%	-8.63%	-60.60%	34.79%	-	-
Horiz. %	32.47%	40.55%	40.72%	48.53%	53.11%	134.79%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	108.71	125.30	105.77	107.57	83.57	197.11	150.94	-5.31%
YoY %	-13.24%	18.46%	-1.67%	28.72%	-57.60%	30.59%	-	-
Horiz. %	72.02%	83.01%	70.07%	71.27%	55.37%	130.59%	100.00%	-
EPS	11.53	13.98	13.39	15.19	15.68	47.66	32.71	-15.93%
YoY %	-17.53%	4.41%	-11.85%	-3.12%	-67.10%	45.70%	-	-
Horiz. %	35.25%	42.74%	40.94%	46.44%	47.94%	145.70%	100.00%	-
DPS	7.00	7.00	7.00	7.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	-	-	-	-
NAPS	2.01	1.95	1.86	1.77	1.67	2.00	1.85	1.39%
YoY %	3.08%	4.84%	5.08%	5.99%	-16.50%	8.11%	-	-
Horiz. %	108.65%	105.41%	100.54%	95.68%	90.27%	108.11%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 98,620
RPS	103.98	119.85	101.11	103.04	79.57	121.02	91.05	2.23%
YoY %	-13.24%	18.53%	-1.87%	29.50%	-34.25%	32.92%	-	-
Horiz. %	114.20%	131.63%	111.05%	113.17%	87.39%	132.92%	100.00%	-
EPS	11.03	13.37	12.80	14.56	14.93	29.26	19.73	-9.22%
YoY %	-17.50%	4.45%	-12.09%	-2.48%	-48.97%	48.30%	-	-
Horiz. %	55.90%	67.76%	64.88%	73.80%	75.67%	148.30%	100.00%	-
DPS	6.69	6.71	6.69	6.70	0.00	0.00	0.00	-
YoY %	-0.30%	0.30%	-0.15%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.85%	100.15%	99.85%	100.00%	-	-	-	-
NAPS	1.9227	1.8652	1.7781	1.6956	1.5902	1.2279	1.116	9.48%
YoY %	3.08%	4.90%	4.87%	6.63%	29.51%	10.03%	-	-
Horiz. %	172.28%	167.13%	159.33%	151.94%	142.49%	110.03%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.14	3.24	1.96	3.18	3.80	5.65	3.88	-
P/RPS	1.05	2.59	1.85	2.96	4.55	2.87	2.57	-13.84%
YoY %	-59.46%	40.00%	-37.50%	-34.95%	58.54%	11.67%	-	-
Horiz. %	40.86%	100.78%	71.98%	115.18%	177.04%	111.67%	100.00%	-
P/EPS	9.89	23.18	14.64	20.93	24.24	11.85	11.86	-2.97%
YoY %	-57.33%	58.33%	-30.05%	-13.66%	104.56%	-0.08%	-	-
Horiz. %	83.39%	195.45%	123.44%	176.48%	204.38%	99.92%	100.00%	-
EY	10.12	4.31	6.83	4.78	4.13	8.44	8.43	3.08%
YoY %	134.80%	-36.90%	42.89%	15.74%	-51.07%	0.12%	-	-
Horiz. %	120.05%	51.13%	81.02%	56.70%	48.99%	100.12%	100.00%	-
DY	6.14	2.16	3.57	2.20	0.00	0.00	0.00	-
YoY %	184.26%	-39.50%	62.27%	0.00%	0.00%	0.00%	-	-
Horiz. %	279.09%	98.18%	162.27%	100.00%	-	-	-	-
P/NAPS	0.57	1.66	1.05	1.80	2.28	2.83	2.10	-19.51%
YoY %	-65.66%	58.10%	-41.67%	-21.05%	-19.43%	34.76%	-	-
Horiz. %	27.14%	79.05%	50.00%	85.71%	108.57%	134.76%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/08/07	22/08/06	24/08/05	19/08/04	31/07/03	20/08/02	-
Price	0.93	3.20	2.00	2.68	3.66	6.00	3.92	-
P/RPS	0.86	2.55	1.89	2.49	4.38	3.04	2.60	-16.82%
YoY %	-66.27%	34.92%	-24.10%	-43.15%	44.08%	16.92%	-	-
Horiz. %	33.08%	98.08%	72.69%	95.77%	168.46%	116.92%	100.00%	-
P/EPS	8.06	22.89	14.94	17.64	23.34	12.59	11.99	-6.39%
YoY %	-64.79%	53.21%	-15.31%	-24.42%	85.39%	5.00%	-	-
Horiz. %	67.22%	190.91%	124.60%	147.12%	194.66%	105.00%	100.00%	-
EY	12.40	4.37	6.69	5.67	4.28	7.94	8.34	6.82%
YoY %	183.75%	-34.68%	17.99%	32.48%	-46.10%	-4.80%	-	-
Horiz. %	148.68%	52.40%	80.22%	67.99%	51.32%	95.20%	100.00%	-
DY	7.53	2.19	3.50	2.61	0.00	0.00	0.00	-
YoY %	243.84%	-37.43%	34.10%	0.00%	0.00%	0.00%	-	-
Horiz. %	288.51%	83.91%	134.10%	100.00%	-	-	-	-
P/NAPS	0.46	1.64	1.08	1.51	2.19	3.00	2.12	-22.46%
YoY %	-71.95%	51.85%	-28.48%	-31.05%	-27.00%	41.51%	-	-
Horiz. %	21.70%	77.36%	50.94%	71.23%	103.30%	141.51%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos