[YLI] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -21.16%
YoY- -12.79%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 126,057 102,008 92,105 99,099 112,621 89,477 73,048 9.51%
PBT 19,647 17,635 19,934 27,877 35,213 25,493 20,270 -0.51%
Tax -5,061 -3,909 -4,566 -5,967 -10,091 -6,480 -3,908 4.40%
NP 14,586 13,726 15,368 21,910 25,122 19,013 16,362 -1.89%
-
NP to SH 14,586 13,726 15,368 21,910 25,122 19,013 16,362 -1.89%
-
Tax Rate 25.76% 22.17% 22.91% 21.40% 28.66% 25.42% 19.28% -
Total Cost 111,471 88,282 76,737 77,189 87,499 70,464 56,686 11.92%
-
Net Worth 186,173 176,613 168,348 154,078 131,993 107,306 63,609 19.59%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,890 6,897 - - - - - -
Div Payout % 47.24% 50.25% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 186,173 176,613 168,348 154,078 131,993 107,306 63,609 19.59%
NOSH 98,504 98,666 98,449 96,904 62,261 61,318 43,568 14.55%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.57% 13.46% 16.69% 22.11% 22.31% 21.25% 22.40% -
ROE 7.83% 7.77% 9.13% 14.22% 19.03% 17.72% 25.72% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 127.97 103.39 93.56 102.26 180.89 145.92 167.66 -4.40%
EPS 14.81 13.91 15.61 22.61 40.35 31.01 37.55 -14.35%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.79 1.71 1.59 2.12 1.75 1.46 4.39%
Adjusted Per Share Value based on latest NOSH - 96,904
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 122.50 99.13 89.51 96.30 109.45 86.95 70.99 9.51%
EPS 14.17 13.34 14.93 21.29 24.41 18.48 15.90 -1.90%
DPS 6.70 6.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8092 1.7163 1.636 1.4973 1.2827 1.0428 0.6182 19.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.90 1.75 4.34 4.96 3.80 2.92 2.46 -
P/RPS 1.48 1.69 4.64 4.85 2.10 2.00 1.47 0.11%
P/EPS 12.83 12.58 27.80 21.94 9.42 9.42 6.55 11.85%
EY 7.79 7.95 3.60 4.56 10.62 10.62 15.27 -10.60%
DY 3.68 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.98 2.54 3.12 1.79 1.67 1.68 -8.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 24/02/05 26/02/04 26/02/03 27/02/02 21/02/01 -
Price 2.11 1.71 3.90 4.80 4.12 3.80 2.41 -
P/RPS 1.65 1.65 4.17 4.69 2.28 2.60 1.44 2.29%
P/EPS 14.25 12.29 24.98 21.23 10.21 12.26 6.42 14.20%
EY 7.02 8.14 4.00 4.71 9.79 8.16 15.58 -12.43%
DY 3.32 4.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.96 2.28 3.02 1.94 2.17 1.65 -6.25%

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