[YLI] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -80.69%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 100,103 73,407 43,232 23,022 98,777 70,176 38,057 90.66%
PBT 16,600 12,610 7,258 3,576 19,494 14,469 7,873 64.50%
Tax -3,734 -2,520 -1,460 -716 -4,683 -3,294 -1,778 64.06%
NP 12,866 10,090 5,798 2,860 14,811 11,175 6,095 64.63%
-
NP to SH 12,866 10,090 5,798 2,860 14,811 11,175 6,095 64.63%
-
Tax Rate 22.49% 19.98% 20.12% 20.02% 24.02% 22.77% 22.58% -
Total Cost 87,237 63,317 37,434 20,162 83,966 59,001 31,962 95.42%
-
Net Worth 179,433 176,377 172,559 174,558 171,123 168,067 166,851 4.97%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,901 - - - 6,884 - - -
Div Payout % 53.64% - - - 46.48% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 179,433 176,377 172,559 174,558 171,123 168,067 166,851 4.97%
NOSH 98,590 98,535 98,605 98,620 98,346 98,284 98,148 0.30%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.85% 13.75% 13.41% 12.42% 14.99% 15.92% 16.02% -
ROE 7.17% 5.72% 3.36% 1.64% 8.66% 6.65% 3.65% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 101.53 74.50 43.84 23.34 100.44 71.40 38.78 90.06%
EPS 13.05 10.24 5.88 2.90 15.06 11.37 6.21 64.13%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.82 1.79 1.75 1.77 1.74 1.71 1.70 4.65%
Adjusted Per Share Value based on latest NOSH - 98,620
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 97.23 71.30 41.99 22.36 95.95 68.16 36.97 90.64%
EPS 12.50 9.80 5.63 2.78 14.39 10.85 5.92 64.66%
DPS 6.70 0.00 0.00 0.00 6.69 0.00 0.00 -
NAPS 1.7429 1.7132 1.6761 1.6956 1.6622 1.6325 1.6207 4.97%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.18 1.75 2.56 3.18 4.20 4.34 3.58 -
P/RPS 2.15 2.35 5.84 13.62 4.18 6.08 9.23 -62.17%
P/EPS 16.70 17.09 43.54 109.66 27.89 38.17 57.65 -56.25%
EY 5.99 5.85 2.30 0.91 3.59 2.62 1.73 129.04%
DY 3.21 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.20 0.98 1.46 1.80 2.41 2.54 2.11 -31.38%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 23/02/06 29/11/05 24/08/05 26/05/05 24/02/05 25/11/04 -
Price 1.99 1.71 2.20 2.68 3.86 3.90 3.96 -
P/RPS 1.96 2.30 5.02 11.48 3.84 5.46 10.21 -66.75%
P/EPS 15.25 16.70 37.41 92.41 25.63 34.30 63.77 -61.50%
EY 6.56 5.99 2.67 1.08 3.90 2.92 1.57 159.64%
DY 3.52 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 1.09 0.96 1.26 1.51 2.22 2.28 2.33 -39.76%

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