[YLI] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 7.24%
YoY- 16.34%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 113,755 126,666 118,536 100,928 92,125 99,338 93,956 13.60%
PBT 36,168 40,648 37,084 29,856 27,357 30,173 27,028 21.45%
Tax -9,264 -11,376 -10,634 -8,864 -7,782 -8,297 -8,636 4.79%
NP 26,904 29,272 26,450 20,992 19,575 21,876 18,392 28.89%
-
NP to SH 26,904 29,272 26,450 20,992 19,575 21,876 18,392 28.89%
-
Tax Rate 25.61% 27.99% 28.68% 29.69% 28.45% 27.50% 31.95% -
Total Cost 86,851 97,394 92,086 79,936 72,550 77,462 75,564 9.73%
-
Net Worth 132,550 131,811 122,994 114,897 108,000 107,255 99,863 20.79%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,778 - - - - - - -
Div Payout % 28.91% - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 132,550 131,811 122,994 114,897 108,000 107,255 99,863 20.79%
NOSH 62,230 62,175 62,118 62,106 61,363 61,288 61,265 1.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 23.65% 23.11% 22.31% 20.80% 21.25% 22.02% 19.58% -
ROE 20.30% 22.21% 21.51% 18.27% 18.13% 20.40% 18.42% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 182.80 203.73 190.82 162.51 150.13 162.08 153.36 12.43%
EPS 28.47 47.08 42.58 33.80 31.90 35.69 30.02 -3.47%
DPS 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.12 1.98 1.85 1.76 1.75 1.63 19.54%
Adjusted Per Share Value based on latest NOSH - 62,106
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 110.49 123.04 115.14 98.04 89.48 96.49 91.26 13.60%
EPS 26.13 28.43 25.69 20.39 19.01 21.25 17.86 28.90%
DPS 7.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2875 1.2803 1.1947 1.116 1.049 1.0418 0.97 20.79%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 4.00 3.80 3.64 3.88 4.28 2.92 2.55 -
P/RPS 2.19 1.87 1.91 2.39 2.85 1.80 1.66 20.30%
P/EPS 9.25 8.07 8.55 11.48 13.42 8.18 8.49 5.88%
EY 10.81 12.39 11.70 8.71 7.45 12.22 11.77 -5.51%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.79 1.84 2.10 2.43 1.67 1.56 13.25%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 -
Price 4.66 4.12 3.60 3.92 3.94 3.80 2.82 -
P/RPS 2.55 2.02 1.89 2.41 2.62 2.34 1.84 24.32%
P/EPS 10.78 8.75 8.45 11.60 12.35 10.65 9.39 9.64%
EY 9.28 11.43 11.83 8.62 8.10 9.39 10.65 -8.77%
DY 2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.94 1.82 2.12 2.24 2.17 1.73 17.03%

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