[YLI] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 26.0%
YoY- 43.81%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 144,272 113,755 126,666 118,536 100,928 92,125 99,338 28.33%
PBT 45,748 36,168 40,648 37,084 29,856 27,357 30,173 32.07%
Tax -11,868 -9,264 -11,376 -10,634 -8,864 -7,782 -8,297 27.03%
NP 33,880 26,904 29,272 26,450 20,992 19,575 21,876 33.96%
-
NP to SH 33,880 26,904 29,272 26,450 20,992 19,575 21,876 33.96%
-
Tax Rate 25.94% 25.61% 27.99% 28.68% 29.69% 28.45% 27.50% -
Total Cost 110,392 86,851 97,394 92,086 79,936 72,550 77,462 26.72%
-
Net Worth 143,484 132,550 131,811 122,994 114,897 108,000 107,255 21.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 7,778 - - - - - -
Div Payout % - 28.91% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 143,484 132,550 131,811 122,994 114,897 108,000 107,255 21.47%
NOSH 63,208 62,230 62,175 62,118 62,106 61,363 61,288 2.08%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 23.48% 23.65% 23.11% 22.31% 20.80% 21.25% 22.02% -
ROE 23.61% 20.30% 22.21% 21.51% 18.27% 18.13% 20.40% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 228.25 182.80 203.73 190.82 162.51 150.13 162.08 25.71%
EPS 53.60 28.47 47.08 42.58 33.80 31.90 35.69 31.24%
DPS 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.13 2.12 1.98 1.85 1.76 1.75 18.99%
Adjusted Per Share Value based on latest NOSH - 62,174
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 140.14 110.49 123.04 115.14 98.04 89.48 96.49 28.33%
EPS 32.91 26.13 28.43 25.69 20.39 19.01 21.25 33.96%
DPS 0.00 7.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3937 1.2875 1.2803 1.1947 1.116 1.049 1.0418 21.47%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.65 4.00 3.80 3.64 3.88 4.28 2.92 -
P/RPS 2.48 2.19 1.87 1.91 2.39 2.85 1.80 23.89%
P/EPS 10.54 9.25 8.07 8.55 11.48 13.42 8.18 18.46%
EY 9.49 10.81 12.39 11.70 8.71 7.45 12.22 -15.55%
DY 0.00 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.88 1.79 1.84 2.10 2.43 1.67 30.60%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 -
Price 6.00 4.66 4.12 3.60 3.92 3.94 3.80 -
P/RPS 2.63 2.55 2.02 1.89 2.41 2.62 2.34 8.12%
P/EPS 11.19 10.78 8.75 8.45 11.60 12.35 10.65 3.36%
EY 8.93 9.28 11.43 11.83 8.62 8.10 9.39 -3.30%
DY 0.00 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.19 1.94 1.82 2.12 2.24 2.17 14.00%

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