[YLI] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 856.69%
YoY- 163.99%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 105,831 150,076 94,183 135,399 111,603 130,676 68,502 7.51%
PBT 2,002 -2,492 -3,653 3,909 -6,529 -44,605 -50 -
Tax 181 -846 288 -931 424 289 -737 -
NP 2,183 -3,338 -3,365 2,978 -6,105 -44,316 -787 -
-
NP to SH 4,346 -1,617 -1,731 2,603 -4,068 -41,213 308 55.38%
-
Tax Rate -9.04% - - 23.82% - - - -
Total Cost 103,648 153,414 97,548 132,421 117,708 174,992 69,289 6.93%
-
Net Worth 156,209 155,593 151,899 153,154 148,682 152,195 192,551 -3.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - 981 -
Div Payout % - - - - - - 318.77% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 156,209 155,593 151,899 153,154 148,682 152,195 192,551 -3.42%
NOSH 102,950 101,694 98,636 98,809 98,465 97,560 97,741 0.86%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.06% -2.22% -3.57% 2.20% -5.47% -33.91% -1.15% -
ROE 2.78% -1.04% -1.14% 1.70% -2.74% -27.08% 0.16% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 103.66 147.57 95.49 137.03 113.34 133.94 70.08 6.73%
EPS 4.26 -1.59 -1.75 2.63 -4.13 -42.24 0.32 53.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.53 1.53 1.54 1.55 1.51 1.56 1.97 -4.12%
Adjusted Per Share Value based on latest NOSH - 98,809
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 102.85 145.84 91.53 131.58 108.46 126.99 66.57 7.51%
EPS 4.22 -1.57 -1.68 2.53 -3.95 -40.05 0.30 55.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
NAPS 1.5181 1.5121 1.4762 1.4884 1.4449 1.479 1.8712 -3.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.615 0.805 0.72 0.31 0.38 0.60 -
P/RPS 0.39 0.42 0.84 0.53 0.27 0.28 0.86 -12.33%
P/EPS 9.40 -38.68 -45.87 27.33 -7.50 -0.90 190.41 -39.40%
EY 10.64 -2.59 -2.18 3.66 -13.33 -111.17 0.53 64.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.26 0.40 0.52 0.46 0.21 0.24 0.30 -2.35%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 27/02/14 27/02/13 23/02/12 24/02/11 -
Price 0.45 0.585 0.795 0.85 0.34 0.50 0.55 -
P/RPS 0.43 0.40 0.83 0.62 0.30 0.37 0.78 -9.44%
P/EPS 10.57 -36.79 -45.30 32.27 -8.23 -1.18 174.54 -37.30%
EY 9.46 -2.72 -2.21 3.10 -12.15 -84.49 0.57 59.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 0.29 0.38 0.52 0.55 0.23 0.32 0.28 0.58%

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