[YLI] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -19.87%
YoY- -22.75%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 76,114 62,872 102,271 107,125 120,230 144,272 113,755 -23.44%
PBT 15,746 12,360 27,660 29,593 37,314 45,748 36,168 -42.47%
Tax -3,556 -1,616 -6,507 -6,980 -9,092 -11,868 -9,264 -47.09%
NP 12,190 10,744 21,153 22,613 28,222 33,880 26,904 -40.92%
-
NP to SH 12,190 10,744 21,153 22,613 28,222 33,880 26,904 -40.92%
-
Tax Rate 22.58% 13.07% 23.52% 23.59% 24.37% 25.94% 25.61% -
Total Cost 63,924 52,128 81,118 84,512 92,008 110,392 86,851 -18.43%
-
Net Worth 166,851 163,708 158,406 153,044 150,916 143,484 132,550 16.53%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 6,761 - - - 7,778 -
Div Payout % - - 31.96% - - - 28.91% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 166,851 163,708 158,406 153,044 150,916 143,484 132,550 16.53%
NOSH 98,148 98,029 96,589 96,254 63,677 63,208 62,230 35.38%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.02% 17.09% 20.68% 21.11% 23.47% 23.48% 23.65% -
ROE 7.31% 6.56% 13.35% 14.78% 18.70% 23.61% 20.30% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 77.55 64.14 105.88 111.29 188.81 228.25 182.80 -43.45%
EPS 12.42 10.96 21.90 23.49 44.32 53.60 28.47 -42.39%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 12.50 -
NAPS 1.70 1.67 1.64 1.59 2.37 2.27 2.13 -13.92%
Adjusted Per Share Value based on latest NOSH - 96,904
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 73.93 61.07 99.34 104.05 116.78 140.14 110.49 -23.44%
EPS 11.84 10.44 20.55 21.97 27.41 32.91 26.13 -40.92%
DPS 0.00 0.00 6.57 0.00 0.00 0.00 7.56 -
NAPS 1.6207 1.5902 1.5387 1.4866 1.4659 1.3937 1.2875 16.53%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.58 3.80 4.34 4.96 7.80 5.65 4.00 -
P/RPS 4.62 5.92 4.10 4.46 4.13 2.48 2.19 64.26%
P/EPS 28.82 34.67 19.82 21.11 17.60 10.54 9.25 112.88%
EY 3.47 2.88 5.05 4.74 5.68 9.49 10.81 -53.02%
DY 0.00 0.00 1.61 0.00 0.00 0.00 3.13 -
P/NAPS 2.11 2.28 2.65 3.12 3.29 2.49 1.88 7.97%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 27/05/04 26/02/04 20/11/03 31/07/03 29/05/03 -
Price 3.96 3.66 3.86 4.80 4.88 6.00 4.66 -
P/RPS 5.11 5.71 3.65 4.31 2.58 2.63 2.55 58.74%
P/EPS 31.88 33.39 17.63 20.43 11.01 11.19 10.78 105.62%
EY 3.14 2.99 5.67 4.89 9.08 8.93 9.28 -51.34%
DY 0.00 0.00 1.81 0.00 0.00 0.00 2.68 -
P/NAPS 2.33 2.19 2.35 3.02 2.06 2.64 2.19 4.20%

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