[YLI] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -7.75%
YoY- 17.73%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 119,936 103,952 80,215 114,602 104,339 84,336 73,098 8.59%
PBT 19,387 18,879 16,876 36,283 32,385 23,128 20,755 -1.12%
Tax -4,725 -4,365 -3,739 -8,493 -8,781 -5,331 -5,072 -1.17%
NP 14,662 14,514 13,137 27,790 23,604 17,797 15,683 -1.11%
-
NP to SH 14,662 14,514 13,137 27,790 23,604 17,797 15,683 -1.11%
-
Tax Rate 24.37% 23.12% 22.16% 23.41% 27.11% 23.05% 24.44% -
Total Cost 105,274 89,438 67,078 86,812 80,735 66,539 57,415 10.62%
-
Net Worth 182,321 172,533 167,011 128,350 123,105 99,954 83,537 13.88%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,890 6,897 - - - - - -
Div Payout % 47.00% 47.52% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 182,321 172,533 167,011 128,350 123,105 99,954 83,537 13.88%
NOSH 98,552 98,590 98,242 64,175 62,174 61,321 30,599 21.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.22% 13.96% 16.38% 24.25% 22.62% 21.10% 21.45% -
ROE 8.04% 8.41% 7.87% 21.65% 19.17% 17.81% 18.77% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 121.70 105.44 81.65 178.58 167.82 137.53 238.88 -10.62%
EPS 14.88 14.72 13.37 43.30 37.96 29.02 51.25 -18.61%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.75 1.70 2.00 1.98 1.63 2.73 -6.27%
Adjusted Per Share Value based on latest NOSH - 64,175
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.55 101.02 77.95 111.37 101.40 81.96 71.04 8.59%
EPS 14.25 14.10 12.77 27.01 22.94 17.30 15.24 -1.11%
DPS 6.70 6.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7718 1.6767 1.623 1.2473 1.1963 0.9714 0.8118 13.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.00 2.56 3.58 7.80 3.64 2.55 2.55 -
P/RPS 1.64 2.43 4.38 4.37 2.17 1.85 1.07 7.37%
P/EPS 13.44 17.39 26.77 18.01 9.59 8.79 4.98 17.98%
EY 7.44 5.75 3.74 5.55 10.43 11.38 20.10 -15.25%
DY 3.50 2.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.46 2.11 3.90 1.84 1.56 0.93 2.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 25/11/04 20/11/03 27/11/02 27/11/01 16/11/00 -
Price 2.08 2.20 3.96 4.88 3.60 2.82 2.55 -
P/RPS 1.71 2.09 4.85 2.73 2.15 2.05 1.07 8.12%
P/EPS 13.98 14.94 29.61 11.27 9.48 9.72 4.98 18.76%
EY 7.15 6.69 3.38 8.87 10.55 10.29 20.10 -15.81%
DY 3.37 3.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.26 2.33 2.44 1.82 1.73 0.93 3.14%

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