[YLI] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -87.3%
YoY- -68.29%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 98,777 70,176 38,057 15,718 102,271 80,344 60,115 39.20%
PBT 19,494 14,469 7,873 3,090 27,660 22,195 18,657 2.96%
Tax -4,683 -3,294 -1,778 -404 -6,507 -5,235 -4,546 1.99%
NP 14,811 11,175 6,095 2,686 21,153 16,960 14,111 3.27%
-
NP to SH 14,811 11,175 6,095 2,686 21,153 16,960 14,111 3.27%
-
Tax Rate 24.02% 22.77% 22.58% 13.07% 23.52% 23.59% 24.37% -
Total Cost 83,966 59,001 31,962 13,032 81,118 63,384 46,004 49.29%
-
Net Worth 171,123 168,067 166,851 163,708 158,406 153,044 150,916 8.72%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,884 - - - 6,761 - - -
Div Payout % 46.48% - - - 31.96% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 171,123 168,067 166,851 163,708 158,406 153,044 150,916 8.72%
NOSH 98,346 98,284 98,148 98,029 96,589 96,254 63,677 33.57%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.99% 15.92% 16.02% 17.09% 20.68% 21.11% 23.47% -
ROE 8.66% 6.65% 3.65% 1.64% 13.35% 11.08% 9.35% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 100.44 71.40 38.78 16.03 105.88 83.47 94.40 4.21%
EPS 15.06 11.37 6.21 2.74 21.90 17.62 22.16 -22.68%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.74 1.71 1.70 1.67 1.64 1.59 2.37 -18.60%
Adjusted Per Share Value based on latest NOSH - 98,029
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 95.95 68.16 36.97 15.27 99.34 78.04 58.39 39.21%
EPS 14.39 10.85 5.92 2.61 20.55 16.47 13.71 3.27%
DPS 6.69 0.00 0.00 0.00 6.57 0.00 0.00 -
NAPS 1.6622 1.6325 1.6207 1.5902 1.5387 1.4866 1.4659 8.73%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 4.20 4.34 3.58 3.80 4.34 4.96 7.80 -
P/RPS 4.18 6.08 9.23 23.70 4.10 5.94 8.26 -36.47%
P/EPS 27.89 38.17 57.65 138.69 19.82 28.15 35.20 -14.36%
EY 3.59 2.62 1.73 0.72 5.05 3.55 2.84 16.89%
DY 1.67 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 2.41 2.54 2.11 2.28 2.65 3.12 3.29 -18.72%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 24/02/05 25/11/04 19/08/04 27/05/04 26/02/04 20/11/03 -
Price 3.86 3.90 3.96 3.66 3.86 4.80 4.88 -
P/RPS 3.84 5.46 10.21 22.83 3.65 5.75 5.17 -17.97%
P/EPS 25.63 34.30 63.77 133.58 17.63 27.24 22.02 10.64%
EY 3.90 2.92 1.57 0.75 5.67 3.67 4.54 -9.62%
DY 1.81 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 2.22 2.28 2.33 2.19 2.35 3.02 2.06 5.10%

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