[YLI] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -49.6%
YoY- -84.24%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 73,232 82,924 90,312 103,556 125,248 125,634 128,592 -31.36%
PBT 3,964 2,924 1,870 650 3,512 8,049 9,442 -44.02%
Tax -1,348 -912 -946 -1,614 -1,820 -2,731 -2,968 -40.99%
NP 2,616 2,012 924 -964 1,692 5,318 6,474 -45.43%
-
NP to SH 2,548 2,291 1,902 1,772 3,516 6,215 6,668 -47.43%
-
Tax Rate 34.01% 31.19% 50.59% 248.31% 51.82% 33.93% 31.43% -
Total Cost 70,616 80,912 89,388 104,520 123,556 120,316 122,117 -30.66%
-
Net Worth 184,637 195,669 194,859 194,920 197,528 196,988 194,920 -3.55%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 983 - - - 2,462 - -
Div Payout % - 42.92% - - - 39.62% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 184,637 195,669 194,859 194,920 197,528 196,988 194,920 -3.55%
NOSH 92,318 98,326 98,413 98,444 98,764 98,494 98,444 -4.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.57% 2.43% 1.02% -0.93% 1.35% 4.23% 5.04% -
ROE 1.38% 1.17% 0.98% 0.91% 1.78% 3.16% 3.42% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 79.33 84.34 91.77 105.19 126.82 127.55 130.62 -28.34%
EPS 2.76 2.33 1.93 1.80 3.56 6.31 6.77 -45.10%
DPS 0.00 1.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.00 1.99 1.98 1.98 2.00 2.00 1.98 0.67%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 71.13 80.55 87.72 100.59 121.66 122.03 124.91 -31.36%
EPS 2.47 2.23 1.85 1.72 3.42 6.04 6.48 -47.52%
DPS 0.00 0.96 0.00 0.00 0.00 2.39 0.00 -
NAPS 1.7935 1.9006 1.8927 1.8933 1.9187 1.9134 1.8933 -3.55%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.63 0.74 0.80 0.92 0.90 0.53 0.57 -
P/RPS 0.79 0.88 0.87 0.87 0.71 0.42 0.44 47.88%
P/EPS 22.83 31.76 41.38 51.11 25.28 8.40 8.42 94.80%
EY 4.38 3.15 2.42 1.96 3.96 11.91 11.88 -48.67%
DY 0.00 1.35 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 0.32 0.37 0.40 0.46 0.45 0.27 0.29 6.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 24/02/10 17/11/09 20/08/09 28/05/09 26/02/09 -
Price 0.63 0.65 0.74 0.86 0.92 0.93 0.62 -
P/RPS 0.79 0.77 0.81 0.82 0.73 0.73 0.47 41.50%
P/EPS 22.83 27.90 38.28 47.78 25.84 14.74 9.15 84.26%
EY 4.38 3.58 2.61 2.09 3.87 6.78 10.92 -45.70%
DY 0.00 1.54 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 0.32 0.33 0.37 0.43 0.46 0.47 0.31 2.14%

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