[YLI] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 22.23%
YoY- -34.11%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 86,464 92,088 98,777 93,568 76,114 62,872 102,271 -10.58%
PBT 14,516 14,304 19,494 19,292 15,746 12,360 27,660 -34.91%
Tax -2,920 -2,864 -4,683 -4,392 -3,556 -1,616 -6,507 -41.35%
NP 11,596 11,440 14,811 14,900 12,190 10,744 21,153 -32.99%
-
NP to SH 11,596 11,440 14,811 14,900 12,190 10,744 21,153 -32.99%
-
Tax Rate 20.12% 20.02% 24.02% 22.77% 22.58% 13.07% 23.52% -
Total Cost 74,868 80,648 83,966 78,668 63,924 52,128 81,118 -5.20%
-
Net Worth 172,559 174,558 171,123 168,067 166,851 163,708 158,406 5.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 6,884 - - - 6,761 -
Div Payout % - - 46.48% - - - 31.96% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 172,559 174,558 171,123 168,067 166,851 163,708 158,406 5.86%
NOSH 98,605 98,620 98,346 98,284 98,148 98,029 96,589 1.38%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.41% 12.42% 14.99% 15.92% 16.02% 17.09% 20.68% -
ROE 6.72% 6.55% 8.66% 8.87% 7.31% 6.56% 13.35% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 87.69 93.38 100.44 95.20 77.55 64.14 105.88 -11.79%
EPS 11.76 11.60 15.06 15.16 12.42 10.96 21.90 -33.90%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.75 1.77 1.74 1.71 1.70 1.67 1.64 4.41%
Adjusted Per Share Value based on latest NOSH - 98,449
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 83.99 89.45 95.95 90.89 73.93 61.07 99.34 -10.57%
EPS 11.26 11.11 14.39 14.47 11.84 10.44 20.55 -33.01%
DPS 0.00 0.00 6.69 0.00 0.00 0.00 6.57 -
NAPS 1.6761 1.6956 1.6622 1.6325 1.6207 1.5902 1.5387 5.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.56 3.18 4.20 4.34 3.58 3.80 4.34 -
P/RPS 2.92 3.41 4.18 4.56 4.62 5.92 4.10 -20.23%
P/EPS 21.77 27.41 27.89 28.63 28.82 34.67 19.82 6.44%
EY 4.59 3.65 3.59 3.49 3.47 2.88 5.05 -6.16%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.61 -
P/NAPS 1.46 1.80 2.41 2.54 2.11 2.28 2.65 -32.77%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 24/08/05 26/05/05 24/02/05 25/11/04 19/08/04 27/05/04 -
Price 2.20 2.68 3.86 3.90 3.96 3.66 3.86 -
P/RPS 2.51 2.87 3.84 4.10 5.11 5.71 3.65 -22.07%
P/EPS 18.71 23.10 25.63 25.73 31.88 33.39 17.63 4.03%
EY 5.35 4.33 3.90 3.89 3.14 2.99 5.67 -3.79%
DY 0.00 0.00 1.81 0.00 0.00 0.00 1.81 -
P/NAPS 1.26 1.51 2.22 2.28 2.33 2.19 2.35 -33.97%

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