[YLI] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 23.77%
YoY- -5.31%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 138,844 99,142 100,777 97,936 107,200 123,601 132,481 3.17%
PBT 17,568 12,666 13,400 16,174 15,364 19,406 20,876 -10.87%
Tax -4,096 -1,773 -1,670 -1,792 -3,744 -5,377 -5,129 -13.93%
NP 13,472 10,893 11,729 14,382 11,620 14,029 15,746 -9.88%
-
NP to SH 13,472 10,893 11,729 14,382 11,620 14,029 15,746 -9.88%
-
Tax Rate 23.32% 14.00% 12.46% 11.08% 24.37% 27.71% 24.57% -
Total Cost 125,372 88,249 89,048 83,554 95,580 109,572 116,734 4.87%
-
Net Worth 197,943 194,200 192,095 192,088 192,025 189,287 186,318 4.12%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 6,900 - - - 6,901 - -
Div Payout % - 63.35% - - - 49.19% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 197,943 194,200 192,095 192,088 192,025 189,287 186,318 4.12%
NOSH 98,479 98,579 98,510 98,506 98,474 98,587 98,580 -0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.70% 10.99% 11.64% 14.69% 10.84% 11.35% 11.89% -
ROE 6.81% 5.61% 6.11% 7.49% 6.05% 7.41% 8.45% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 140.99 100.57 102.30 99.42 108.86 125.37 134.39 3.25%
EPS 13.68 11.05 11.91 14.60 11.80 14.23 15.97 -9.81%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.01 1.97 1.95 1.95 1.95 1.92 1.89 4.19%
Adjusted Per Share Value based on latest NOSH - 98,528
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 134.86 96.30 97.89 95.13 104.13 120.06 128.68 3.17%
EPS 13.09 10.58 11.39 13.97 11.29 13.63 15.30 -9.88%
DPS 0.00 6.70 0.00 0.00 0.00 6.70 0.00 -
NAPS 1.9227 1.8863 1.8659 1.8658 1.8652 1.8386 1.8098 4.12%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.14 1.41 2.75 3.24 3.24 2.19 1.90 -
P/RPS 0.81 1.40 2.69 3.26 2.98 1.75 1.41 -30.91%
P/EPS 8.33 12.76 23.10 22.19 27.46 15.39 11.89 -21.13%
EY 12.00 7.84 4.33 4.51 3.64 6.50 8.41 26.77%
DY 0.00 4.96 0.00 0.00 0.00 3.20 0.00 -
P/NAPS 0.57 0.72 1.41 1.66 1.66 1.14 1.01 -31.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 20/05/08 26/02/08 27/11/07 28/08/07 29/05/07 27/02/07 -
Price 0.93 1.50 1.95 2.76 3.20 2.69 2.11 -
P/RPS 0.66 1.49 1.91 2.78 2.94 2.15 1.57 -43.91%
P/EPS 6.80 13.57 16.38 18.90 27.12 18.90 13.21 -35.79%
EY 14.71 7.37 6.11 5.29 3.69 5.29 7.57 55.78%
DY 0.00 4.67 0.00 0.00 0.00 2.60 0.00 -
P/NAPS 0.46 0.76 1.00 1.42 1.64 1.40 1.12 -44.77%

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