[YLI] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 18.02%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 93,956 94,160 76,600 82,074 78,494 71,640 60,892 33.49%
PBT 27,028 25,804 19,786 22,564 20,344 18,472 18,176 30.24%
Tax -8,636 -7,760 -3,403 -4,194 -4,780 -4,480 -4,415 56.34%
NP 18,392 18,044 16,383 18,369 15,564 13,992 13,761 21.31%
-
NP to SH 18,392 18,044 16,383 18,369 15,564 13,992 13,761 21.31%
-
Tax Rate 31.95% 30.07% 17.20% 18.59% 23.50% 24.25% 24.29% -
Total Cost 75,564 76,116 60,217 63,705 62,930 57,648 47,131 36.94%
-
Net Worth 99,863 95,000 90,574 50,974 83,411 79,056 74,949 21.06%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 99,863 95,000 90,574 50,974 83,411 79,056 74,949 21.06%
NOSH 61,265 61,290 61,199 34,913 30,553 30,523 30,343 59.67%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 19.58% 19.16% 21.39% 22.38% 19.83% 19.53% 22.60% -
ROE 18.42% 18.99% 18.09% 36.04% 18.66% 17.70% 18.36% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 153.36 153.63 125.17 235.08 256.91 234.70 200.67 -16.39%
EPS 30.02 29.44 26.77 52.61 50.94 45.84 45.35 -24.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.55 1.48 1.46 2.73 2.59 2.47 -24.18%
Adjusted Per Share Value based on latest NOSH - 43,568
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 91.26 91.46 74.40 79.72 76.24 69.59 59.15 33.48%
EPS 17.86 17.53 15.91 17.84 15.12 13.59 13.37 21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.9228 0.8798 0.4951 0.8102 0.7679 0.728 21.06%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.55 2.49 2.42 2.46 2.55 3.00 3.08 -
P/RPS 1.66 1.62 1.93 1.05 0.99 1.28 1.53 5.58%
P/EPS 8.49 8.46 9.04 4.68 5.01 6.54 6.79 16.04%
EY 11.77 11.82 11.06 21.39 19.98 15.28 14.72 -13.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.61 1.64 1.68 0.93 1.16 1.25 15.90%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 23/08/01 24/05/01 21/02/01 16/11/00 23/08/00 29/05/00 -
Price 2.82 2.90 2.60 2.41 2.55 3.03 3.15 -
P/RPS 1.84 1.89 2.08 1.03 0.99 1.29 1.57 11.14%
P/EPS 9.39 9.85 9.71 4.58 5.01 6.61 6.95 22.19%
EY 10.65 10.15 10.30 21.83 19.98 15.13 14.40 -18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.87 1.76 1.65 0.93 1.17 1.28 22.22%

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