[YLI] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 1.36%
YoY- -4.87%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 108,064 100,103 97,876 86,464 92,088 98,777 93,568 10.10%
PBT 17,020 16,600 16,813 14,516 14,304 19,494 19,292 -8.03%
Tax -4,344 -3,734 -3,360 -2,920 -2,864 -4,683 -4,392 -0.73%
NP 12,676 12,866 13,453 11,596 11,440 14,811 14,900 -10.24%
-
NP to SH 12,676 12,866 13,453 11,596 11,440 14,811 14,900 -10.24%
-
Tax Rate 25.52% 22.49% 19.98% 20.12% 20.02% 24.02% 22.77% -
Total Cost 95,388 87,237 84,422 74,868 80,648 83,966 78,668 13.74%
-
Net Worth 183,054 179,433 176,377 172,559 174,558 171,123 168,067 5.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 6,901 - - - 6,884 - -
Div Payout % - 53.64% - - - 46.48% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 183,054 179,433 176,377 172,559 174,558 171,123 168,067 5.87%
NOSH 98,416 98,590 98,535 98,605 98,620 98,346 98,284 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.73% 12.85% 13.75% 13.41% 12.42% 14.99% 15.92% -
ROE 6.92% 7.17% 7.63% 6.72% 6.55% 8.66% 8.87% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 109.80 101.53 99.33 87.69 93.38 100.44 95.20 10.00%
EPS 12.88 13.05 13.65 11.76 11.60 15.06 15.16 -10.32%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.86 1.82 1.79 1.75 1.77 1.74 1.71 5.78%
Adjusted Per Share Value based on latest NOSH - 98,590
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 104.97 97.23 95.07 83.99 89.45 95.95 90.89 10.10%
EPS 12.31 12.50 13.07 11.26 11.11 14.39 14.47 -10.24%
DPS 0.00 6.70 0.00 0.00 0.00 6.69 0.00 -
NAPS 1.7781 1.7429 1.7132 1.6761 1.6956 1.6622 1.6325 5.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.96 2.18 1.75 2.56 3.18 4.20 4.34 -
P/RPS 1.79 2.15 1.76 2.92 3.41 4.18 4.56 -46.48%
P/EPS 15.22 16.70 12.82 21.77 27.41 27.89 28.63 -34.45%
EY 6.57 5.99 7.80 4.59 3.65 3.59 3.49 52.63%
DY 0.00 3.21 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 1.05 1.20 0.98 1.46 1.80 2.41 2.54 -44.59%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 29/05/06 23/02/06 29/11/05 24/08/05 26/05/05 24/02/05 -
Price 2.00 1.99 1.71 2.20 2.68 3.86 3.90 -
P/RPS 1.82 1.96 1.72 2.51 2.87 3.84 4.10 -41.89%
P/EPS 15.53 15.25 12.52 18.71 23.10 25.63 25.73 -28.64%
EY 6.44 6.56 7.98 5.35 4.33 3.90 3.89 40.07%
DY 0.00 3.52 0.00 0.00 0.00 1.81 0.00 -
P/NAPS 1.08 1.09 0.96 1.26 1.51 2.22 2.28 -39.31%

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