[YLI] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 18.94%
YoY- 19.09%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 118,536 100,928 92,125 99,338 93,956 94,160 76,600 33.75%
PBT 37,084 29,856 27,357 30,173 27,028 25,804 19,786 51.95%
Tax -10,634 -8,864 -7,782 -8,297 -8,636 -7,760 -3,403 113.59%
NP 26,450 20,992 19,575 21,876 18,392 18,044 16,383 37.58%
-
NP to SH 26,450 20,992 19,575 21,876 18,392 18,044 16,383 37.58%
-
Tax Rate 28.68% 29.69% 28.45% 27.50% 31.95% 30.07% 17.20% -
Total Cost 92,086 79,936 72,550 77,462 75,564 76,116 60,217 32.69%
-
Net Worth 122,994 114,897 108,000 107,255 99,863 95,000 90,574 22.60%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 122,994 114,897 108,000 107,255 99,863 95,000 90,574 22.60%
NOSH 62,118 62,106 61,363 61,288 61,265 61,290 61,199 0.99%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 22.31% 20.80% 21.25% 22.02% 19.58% 19.16% 21.39% -
ROE 21.51% 18.27% 18.13% 20.40% 18.42% 18.99% 18.09% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 190.82 162.51 150.13 162.08 153.36 153.63 125.17 32.42%
EPS 42.58 33.80 31.90 35.69 30.02 29.44 26.77 36.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.85 1.76 1.75 1.63 1.55 1.48 21.39%
Adjusted Per Share Value based on latest NOSH - 61,318
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 115.14 98.04 89.48 96.49 91.26 91.46 74.40 33.75%
EPS 25.69 20.39 19.01 21.25 17.86 17.53 15.91 37.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1947 1.116 1.049 1.0418 0.97 0.9228 0.8798 22.60%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.64 3.88 4.28 2.92 2.55 2.49 2.42 -
P/RPS 1.91 2.39 2.85 1.80 1.66 1.62 1.93 -0.69%
P/EPS 8.55 11.48 13.42 8.18 8.49 8.46 9.04 -3.64%
EY 11.70 8.71 7.45 12.22 11.77 11.82 11.06 3.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.10 2.43 1.67 1.56 1.61 1.64 7.96%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 20/08/02 30/05/02 27/02/02 27/11/01 23/08/01 24/05/01 -
Price 3.60 3.92 3.94 3.80 2.82 2.90 2.60 -
P/RPS 1.89 2.41 2.62 2.34 1.84 1.89 2.08 -6.18%
P/EPS 8.45 11.60 12.35 10.65 9.39 9.85 9.71 -8.84%
EY 11.83 8.62 8.10 9.39 10.65 10.15 10.30 9.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.12 2.24 2.17 1.73 1.87 1.76 2.25%

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