[YLI] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -651.89%
YoY- -195.76%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 104,824 104,068 128,235 136,084 151,616 140,092 124,441 -10.77%
PBT 8,220 -2,428 -3,951 -3,946 -1,332 -2,660 -1,251 -
Tax 292 584 -275 -326 -306 132 -430 -
NP 8,512 -1,844 -4,226 -4,273 -1,638 -2,528 -1,681 -
-
NP to SH 10,762 956 -2,031 -2,141 388 -1,156 -553 -
-
Tax Rate -3.55% - - - - - - -
Total Cost 96,312 105,912 132,461 140,357 153,254 142,620 126,122 -16.41%
-
Net Worth 155,634 154,036 153,340 155,517 158,263 157,917 151,087 1.99%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 155,634 154,036 153,340 155,517 158,263 157,917 151,087 1.99%
NOSH 102,950 101,340 101,550 101,645 102,105 103,214 98,749 2.80%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.12% -1.77% -3.30% -3.14% -1.08% -1.80% -1.35% -
ROE 6.91% 0.62% -1.32% -1.38% 0.25% -0.73% -0.37% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 103.05 102.69 126.28 133.88 148.49 135.73 126.02 -12.52%
EPS 10.58 0.96 -2.00 -2.11 0.38 -1.12 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.51 1.53 1.55 1.53 1.53 0.00%
Adjusted Per Share Value based on latest NOSH - 101,694
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 101.87 101.13 124.62 132.25 147.34 136.14 120.93 -10.77%
EPS 10.46 0.93 -1.97 -2.08 0.38 -1.12 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5125 1.4969 1.4902 1.5113 1.538 1.5346 1.4683 1.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.54 0.51 0.60 0.615 0.715 0.73 0.81 -
P/RPS 0.52 0.50 0.48 0.46 0.48 0.54 0.64 -12.89%
P/EPS 5.10 54.06 -30.00 -29.19 188.16 -65.18 -144.64 -
EY 19.59 1.85 -3.33 -3.43 0.53 -1.53 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.40 0.40 0.46 0.48 0.53 -24.10%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 31/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.475 0.46 0.565 0.585 0.695 0.60 0.785 -
P/RPS 0.46 0.45 0.45 0.44 0.47 0.44 0.62 -18.00%
P/EPS 4.49 48.76 -28.25 -27.77 182.89 -53.57 -140.18 -
EY 22.27 2.05 -3.54 -3.60 0.55 -1.87 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.37 0.38 0.45 0.39 0.51 -28.17%

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