[YLI] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -17.17%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 99,142 100,777 97,936 107,200 123,601 132,481 126,130 -14.81%
PBT 12,666 13,400 16,174 15,364 19,406 20,876 20,090 -26.45%
Tax -1,773 -1,670 -1,792 -3,744 -5,377 -5,129 -4,902 -49.20%
NP 10,893 11,729 14,382 11,620 14,029 15,746 15,188 -19.85%
-
NP to SH 10,893 11,729 14,382 11,620 14,029 15,746 15,188 -19.85%
-
Tax Rate 14.00% 12.46% 11.08% 24.37% 27.71% 24.57% 24.40% -
Total Cost 88,249 89,048 83,554 95,580 109,572 116,734 110,942 -14.13%
-
Net Worth 194,200 192,095 192,088 192,025 189,287 186,318 182,453 4.24%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,900 - - - 6,901 - - -
Div Payout % 63.35% - - - 49.19% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 194,200 192,095 192,088 192,025 189,287 186,318 182,453 4.24%
NOSH 98,579 98,510 98,506 98,474 98,587 98,580 98,623 -0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.99% 11.64% 14.69% 10.84% 11.35% 11.89% 12.04% -
ROE 5.61% 6.11% 7.49% 6.05% 7.41% 8.45% 8.32% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 100.57 102.30 99.42 108.86 125.37 134.39 127.89 -14.79%
EPS 11.05 11.91 14.60 11.80 14.23 15.97 15.40 -19.83%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.97 1.95 1.95 1.95 1.92 1.89 1.85 4.27%
Adjusted Per Share Value based on latest NOSH - 98,474
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.30 97.89 95.13 104.13 120.06 128.68 122.51 -14.81%
EPS 10.58 11.39 13.97 11.29 13.63 15.30 14.75 -19.85%
DPS 6.70 0.00 0.00 0.00 6.70 0.00 0.00 -
NAPS 1.8863 1.8659 1.8658 1.8652 1.8386 1.8098 1.7722 4.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.41 2.75 3.24 3.24 2.19 1.90 2.00 -
P/RPS 1.40 2.69 3.26 2.98 1.75 1.41 1.56 -6.95%
P/EPS 12.76 23.10 22.19 27.46 15.39 11.89 12.99 -1.18%
EY 7.84 4.33 4.51 3.64 6.50 8.41 7.70 1.20%
DY 4.96 0.00 0.00 0.00 3.20 0.00 0.00 -
P/NAPS 0.72 1.41 1.66 1.66 1.14 1.01 1.08 -23.66%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 26/02/08 27/11/07 28/08/07 29/05/07 27/02/07 22/11/06 -
Price 1.50 1.95 2.76 3.20 2.69 2.11 2.08 -
P/RPS 1.49 1.91 2.78 2.94 2.15 1.57 1.63 -5.80%
P/EPS 13.57 16.38 18.90 27.12 18.90 13.21 13.51 0.29%
EY 7.37 6.11 5.29 3.69 5.29 7.57 7.40 -0.27%
DY 4.67 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.76 1.00 1.42 1.64 1.40 1.12 1.12 -22.76%

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