[YLI] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -6.46%
YoY- -21.38%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 93,568 76,114 62,872 102,271 107,125 120,230 144,272 -24.97%
PBT 19,292 15,746 12,360 27,660 29,593 37,314 45,748 -43.61%
Tax -4,392 -3,556 -1,616 -6,507 -6,980 -9,092 -11,868 -48.29%
NP 14,900 12,190 10,744 21,153 22,613 28,222 33,880 -42.02%
-
NP to SH 14,900 12,190 10,744 21,153 22,613 28,222 33,880 -42.02%
-
Tax Rate 22.77% 22.58% 13.07% 23.52% 23.59% 24.37% 25.94% -
Total Cost 78,668 63,924 52,128 81,118 84,512 92,008 110,392 -20.13%
-
Net Worth 168,067 166,851 163,708 158,406 153,044 150,916 143,484 11.06%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 6,761 - - - -
Div Payout % - - - 31.96% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 168,067 166,851 163,708 158,406 153,044 150,916 143,484 11.06%
NOSH 98,284 98,148 98,029 96,589 96,254 63,677 63,208 34.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.92% 16.02% 17.09% 20.68% 21.11% 23.47% 23.48% -
ROE 8.87% 7.31% 6.56% 13.35% 14.78% 18.70% 23.61% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 95.20 77.55 64.14 105.88 111.29 188.81 228.25 -44.02%
EPS 15.16 12.42 10.96 21.90 23.49 44.32 53.60 -56.74%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.71 1.70 1.67 1.64 1.59 2.37 2.27 -17.13%
Adjusted Per Share Value based on latest NOSH - 97,511
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 90.89 73.93 61.07 99.34 104.05 116.78 140.14 -24.97%
EPS 14.47 11.84 10.44 20.55 21.97 27.41 32.91 -42.03%
DPS 0.00 0.00 0.00 6.57 0.00 0.00 0.00 -
NAPS 1.6325 1.6207 1.5902 1.5387 1.4866 1.4659 1.3937 11.06%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.34 3.58 3.80 4.34 4.96 7.80 5.65 -
P/RPS 4.56 4.62 5.92 4.10 4.46 4.13 2.48 49.80%
P/EPS 28.63 28.82 34.67 19.82 21.11 17.60 10.54 94.09%
EY 3.49 3.47 2.88 5.05 4.74 5.68 9.49 -48.51%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 2.54 2.11 2.28 2.65 3.12 3.29 2.49 1.32%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 19/08/04 27/05/04 26/02/04 20/11/03 31/07/03 -
Price 3.90 3.96 3.66 3.86 4.80 4.88 6.00 -
P/RPS 4.10 5.11 5.71 3.65 4.31 2.58 2.63 34.26%
P/EPS 25.73 31.88 33.39 17.63 20.43 11.01 11.19 73.77%
EY 3.89 3.14 2.99 5.67 4.89 9.08 8.93 -42.39%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
P/NAPS 2.28 2.33 2.19 2.35 3.02 2.06 2.64 -9.27%

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