[YLI] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 11.29%
YoY- 1.02%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 107,302 120,284 109,504 119,936 103,952 80,215 114,602 -1.08%
PBT 615 12,338 17,448 19,387 18,879 16,876 36,283 -49.28%
Tax -1,692 -2,723 -3,822 -4,725 -4,365 -3,739 -8,493 -23.55%
NP -1,077 9,615 13,626 14,662 14,514 13,137 27,790 -
-
NP to SH 1,105 9,324 13,626 14,662 14,514 13,137 27,790 -41.54%
-
Tax Rate 275.12% 22.07% 21.91% 24.37% 23.12% 22.16% 23.41% -
Total Cost 108,379 110,669 95,878 105,274 89,438 67,078 86,812 3.76%
-
Net Worth 138,600 195,871 192,131 182,321 172,533 167,011 128,350 1.28%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,467 6,888 6,903 6,890 6,897 - - -
Div Payout % 223.30% 73.88% 50.66% 47.00% 47.52% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 138,600 195,871 192,131 182,321 172,533 167,011 128,350 1.28%
NOSH 70,000 98,427 98,528 98,552 98,590 98,242 64,175 1.45%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -1.00% 7.99% 12.44% 12.22% 13.96% 16.38% 24.25% -
ROE 0.80% 4.76% 7.09% 8.04% 8.41% 7.87% 21.65% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 153.29 122.21 111.14 121.70 105.44 81.65 178.58 -2.51%
EPS 1.58 9.47 13.83 14.88 14.72 13.37 43.30 -42.37%
DPS 3.52 7.00 7.00 7.00 7.00 0.00 0.00 -
NAPS 1.98 1.99 1.95 1.85 1.75 1.70 2.00 -0.16%
Adjusted Per Share Value based on latest NOSH - 98,552
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 104.23 116.84 106.37 116.50 100.97 77.92 111.32 -1.08%
EPS 1.07 9.06 13.24 14.24 14.10 12.76 26.99 -41.57%
DPS 2.40 6.69 6.71 6.69 6.70 0.00 0.00 -
NAPS 1.3463 1.9026 1.8662 1.771 1.6759 1.6222 1.2467 1.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.92 0.86 3.24 2.00 2.56 3.58 7.80 -
P/RPS 0.60 0.70 2.92 1.64 2.43 4.38 4.37 -28.15%
P/EPS 58.28 9.08 23.43 13.44 17.39 26.77 18.01 21.59%
EY 1.72 11.02 4.27 7.44 5.75 3.74 5.55 -17.72%
DY 3.83 8.14 2.16 3.50 2.73 0.00 0.00 -
P/NAPS 0.46 0.43 1.66 1.08 1.46 2.11 3.90 -29.94%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 27/11/08 27/11/07 22/11/06 29/11/05 25/11/04 20/11/03 -
Price 0.86 0.56 2.76 2.08 2.20 3.96 4.88 -
P/RPS 0.56 0.46 2.48 1.71 2.09 4.85 2.73 -23.18%
P/EPS 54.48 5.91 19.96 13.98 14.94 29.61 11.27 30.00%
EY 1.84 16.92 5.01 7.15 6.69 3.38 8.87 -23.04%
DY 4.10 12.50 2.54 3.37 3.18 0.00 0.00 -
P/NAPS 0.43 0.28 1.42 1.12 1.26 2.33 2.44 -25.10%

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