[YLI] YoY TTM Result on 30-Jun-2006 [#1]

Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 2.4%
YoY- -12.08%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 122,235 107,053 123,385 104,097 106,083 81,921 124,591 -0.31%
PBT 4,535 13,217 18,992 17,279 19,980 19,313 40,141 -30.44%
Tax -2,162 -1,861 -5,227 -4,104 -4,995 -3,944 -10,015 -22.52%
NP 2,373 11,356 13,765 13,175 14,985 15,369 30,126 -34.50%
-
NP to SH 3,352 11,356 13,765 13,175 14,985 15,369 30,126 -30.62%
-
Tax Rate 47.67% 14.08% 27.52% 23.75% 25.00% 20.42% 24.95% -
Total Cost 119,862 95,697 109,620 90,922 91,098 66,552 94,465 4.04%
-
Net Worth 197,528 197,943 192,025 183,054 174,558 163,708 126,417 7.71%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 2,467 6,888 6,903 6,890 6,897 - - -
Div Payout % 73.61% 60.66% 50.15% 52.30% 46.03% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 197,528 197,943 192,025 183,054 174,558 163,708 126,417 7.71%
NOSH 98,764 98,479 98,474 98,416 98,620 98,029 63,208 7.71%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.94% 10.61% 11.16% 12.66% 14.13% 18.76% 24.18% -
ROE 1.70% 5.74% 7.17% 7.20% 8.58% 9.39% 23.83% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 123.76 108.71 125.30 105.77 107.57 83.57 197.11 -7.45%
EPS 3.39 11.53 13.98 13.39 15.19 15.68 47.66 -35.60%
DPS 2.50 7.00 7.00 7.00 7.00 0.00 0.00 -
NAPS 2.00 2.01 1.95 1.86 1.77 1.67 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 98,416
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 118.79 104.03 119.91 101.16 103.09 79.61 121.08 -0.31%
EPS 3.26 11.04 13.38 12.80 14.56 14.94 29.28 -30.61%
DPS 2.40 6.69 6.71 6.70 6.70 0.00 0.00 -
NAPS 1.9196 1.9236 1.8661 1.7789 1.6964 1.5909 1.2285 7.71%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.90 1.14 3.24 1.96 3.18 3.80 5.65 -
P/RPS 0.73 1.05 2.59 1.85 2.96 4.55 2.87 -20.38%
P/EPS 26.52 9.89 23.18 14.64 20.93 24.24 11.85 14.35%
EY 3.77 10.12 4.31 6.83 4.78 4.13 8.44 -12.55%
DY 2.78 6.14 2.16 3.57 2.20 0.00 0.00 -
P/NAPS 0.45 0.57 1.66 1.05 1.80 2.28 2.83 -26.37%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 28/08/08 28/08/07 22/08/06 24/08/05 19/08/04 31/07/03 -
Price 0.92 0.93 3.20 2.00 2.68 3.66 6.00 -
P/RPS 0.74 0.86 2.55 1.89 2.49 4.38 3.04 -20.96%
P/EPS 27.11 8.06 22.89 14.94 17.64 23.34 12.59 13.62%
EY 3.69 12.40 4.37 6.69 5.67 4.28 7.94 -11.97%
DY 2.72 7.53 2.19 3.50 2.61 0.00 0.00 -
P/NAPS 0.46 0.46 1.64 1.08 1.51 2.19 3.00 -26.81%

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