[YLI] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 78.69%
YoY- 85.37%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 104,839 149,469 102,134 118,290 141,914 101,501 66,832 7.78%
PBT 825 -1,168 -1,466 -482 -3,913 -45,155 2,136 -14.64%
Tax 24 -590 90 -623 -36 470 -635 -
NP 849 -1,758 -1,376 -1,105 -3,949 -44,685 1,501 -9.05%
-
NP to SH 3,156 -34 -684 -344 -2,351 -41,419 1,455 13.76%
-
Tax Rate -2.91% - - - - - 29.73% -
Total Cost 103,990 151,227 103,510 119,395 145,863 146,186 65,331 8.04%
-
Net Worth 155,634 155,968 153,037 152,660 151,031 155,178 195,525 -3.72%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 981 -
Div Payout % - - - - - - 67.48% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 155,634 155,968 153,037 152,660 151,031 155,178 195,525 -3.72%
NOSH 102,950 100,625 99,375 99,130 98,072 99,473 98,750 0.69%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.81% -1.18% -1.35% -0.93% -2.78% -44.02% 2.25% -
ROE 2.03% -0.02% -0.45% -0.23% -1.56% -26.69% 0.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 103.06 148.54 102.78 119.33 144.70 102.04 67.68 7.25%
EPS 3.10 -0.03 -0.69 -0.35 -2.40 -41.64 1.47 13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
NAPS 1.53 1.55 1.54 1.54 1.54 1.56 1.98 -4.20%
Adjusted Per Share Value based on latest NOSH - 99,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 101.83 145.18 99.21 114.90 137.85 98.59 64.92 7.78%
EPS 3.07 -0.03 -0.66 -0.33 -2.28 -40.23 1.41 13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
NAPS 1.5117 1.515 1.4865 1.4829 1.467 1.5073 1.8992 -3.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.54 0.715 0.845 0.645 0.37 0.365 0.62 -
P/RPS 0.52 0.48 0.82 0.54 0.26 0.36 0.92 -9.06%
P/EPS 17.40 -2,116.08 -122.77 -185.87 -15.43 -0.88 42.08 -13.67%
EY 5.75 -0.05 -0.81 -0.54 -6.48 -114.08 2.38 15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.35 0.46 0.55 0.42 0.24 0.23 0.31 2.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 27/11/13 29/11/12 30/11/11 24/11/10 -
Price 0.475 0.695 0.81 0.865 0.33 0.41 0.64 -
P/RPS 0.46 0.47 0.79 0.72 0.23 0.40 0.95 -11.37%
P/EPS 15.31 -2,056.89 -117.68 -249.27 -13.77 -0.98 43.44 -15.94%
EY 6.53 -0.05 -0.85 -0.40 -7.26 -101.56 2.30 18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.55 -
P/NAPS 0.31 0.45 0.53 0.56 0.21 0.26 0.32 -0.52%

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