[YLI] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -30.52%
YoY- 31.67%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 118,290 141,914 101,501 66,832 107,302 120,284 109,504 1.29%
PBT -482 -3,913 -45,155 2,136 615 12,338 17,448 -
Tax -623 -36 470 -635 -1,692 -2,723 -3,822 -26.07%
NP -1,105 -3,949 -44,685 1,501 -1,077 9,615 13,626 -
-
NP to SH -344 -2,351 -41,419 1,455 1,105 9,324 13,626 -
-
Tax Rate - - - 29.73% 275.12% 22.07% 21.91% -
Total Cost 119,395 145,863 146,186 65,331 108,379 110,669 95,878 3.72%
-
Net Worth 152,660 151,031 155,178 195,525 138,600 195,871 192,131 -3.75%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 981 2,467 6,888 6,903 -
Div Payout % - - - 67.48% 223.30% 73.88% 50.66% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 152,660 151,031 155,178 195,525 138,600 195,871 192,131 -3.75%
NOSH 99,130 98,072 99,473 98,750 70,000 98,427 98,528 0.10%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.93% -2.78% -44.02% 2.25% -1.00% 7.99% 12.44% -
ROE -0.23% -1.56% -26.69% 0.74% 0.80% 4.76% 7.09% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 119.33 144.70 102.04 67.68 153.29 122.21 111.14 1.19%
EPS -0.35 -2.40 -41.64 1.47 1.58 9.47 13.83 -
DPS 0.00 0.00 0.00 0.99 3.52 7.00 7.00 -
NAPS 1.54 1.54 1.56 1.98 1.98 1.99 1.95 -3.85%
Adjusted Per Share Value based on latest NOSH - 98,750
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 114.90 137.85 98.59 64.92 104.23 116.84 106.37 1.29%
EPS -0.33 -2.28 -40.23 1.41 1.07 9.06 13.24 -
DPS 0.00 0.00 0.00 0.95 2.40 6.69 6.71 -
NAPS 1.4829 1.467 1.5073 1.8992 1.3463 1.9026 1.8662 -3.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.645 0.37 0.365 0.62 0.92 0.86 3.24 -
P/RPS 0.54 0.26 0.36 0.92 0.60 0.70 2.92 -24.50%
P/EPS -185.87 -15.43 -0.88 42.08 58.28 9.08 23.43 -
EY -0.54 -6.48 -114.08 2.38 1.72 11.02 4.27 -
DY 0.00 0.00 0.00 1.60 3.83 8.14 2.16 -
P/NAPS 0.42 0.24 0.23 0.31 0.46 0.43 1.66 -20.45%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 30/11/11 24/11/10 17/11/09 27/11/08 27/11/07 -
Price 0.865 0.33 0.41 0.64 0.86 0.56 2.76 -
P/RPS 0.72 0.23 0.40 0.95 0.56 0.46 2.48 -18.61%
P/EPS -249.27 -13.77 -0.98 43.44 54.48 5.91 19.96 -
EY -0.40 -7.26 -101.56 2.30 1.84 16.92 5.01 -
DY 0.00 0.00 0.00 1.55 4.10 12.50 2.54 -
P/NAPS 0.56 0.21 0.26 0.32 0.43 0.28 1.42 -14.35%

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