[YLI] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -79.29%
YoY- -8.33%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 99,142 75,583 48,968 26,800 123,601 99,361 63,065 35.16%
PBT 12,666 10,050 8,087 3,841 19,406 15,657 10,045 16.69%
Tax -1,773 -1,253 -896 -936 -5,377 -3,847 -2,451 -19.40%
NP 10,893 8,797 7,191 2,905 14,029 11,810 7,594 27.16%
-
NP to SH 10,893 8,797 7,191 2,905 14,029 11,810 7,594 27.16%
-
Tax Rate 14.00% 12.47% 11.08% 24.37% 27.71% 24.57% 24.40% -
Total Cost 88,249 66,786 41,777 23,895 109,572 87,551 55,471 36.24%
-
Net Worth 194,200 192,095 192,088 192,025 189,287 186,318 182,453 4.24%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,900 - - - 6,901 - - -
Div Payout % 63.35% - - - 49.19% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 194,200 192,095 192,088 192,025 189,287 186,318 182,453 4.24%
NOSH 98,579 98,510 98,506 98,474 98,587 98,580 98,623 -0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.99% 11.64% 14.69% 10.84% 11.35% 11.89% 12.04% -
ROE 5.61% 4.58% 3.74% 1.51% 7.41% 6.34% 4.16% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 100.57 76.73 49.71 27.22 125.37 100.79 63.95 35.19%
EPS 11.05 8.93 7.30 2.95 14.23 11.98 7.70 27.19%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.97 1.95 1.95 1.95 1.92 1.89 1.85 4.27%
Adjusted Per Share Value based on latest NOSH - 98,474
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.30 73.42 47.56 26.03 120.06 96.51 61.26 35.15%
EPS 10.58 8.54 6.98 2.82 13.63 11.47 7.38 27.11%
DPS 6.70 0.00 0.00 0.00 6.70 0.00 0.00 -
NAPS 1.8863 1.8659 1.8658 1.8652 1.8386 1.8098 1.7722 4.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.41 2.75 3.24 3.24 2.19 1.90 2.00 -
P/RPS 1.40 3.58 6.52 11.91 1.75 1.89 3.13 -41.48%
P/EPS 12.76 30.80 44.38 109.83 15.39 15.86 25.97 -37.70%
EY 7.84 3.25 2.25 0.91 6.50 6.31 3.85 60.58%
DY 4.96 0.00 0.00 0.00 3.20 0.00 0.00 -
P/NAPS 0.72 1.41 1.66 1.66 1.14 1.01 1.08 -23.66%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 26/02/08 27/11/07 28/08/07 29/05/07 27/02/07 22/11/06 -
Price 1.50 1.95 2.76 3.20 2.69 2.11 2.08 -
P/RPS 1.49 2.54 5.55 11.76 2.15 2.09 3.25 -40.51%
P/EPS 13.57 21.84 37.81 108.47 18.90 17.61 27.01 -36.77%
EY 7.37 4.58 2.64 0.92 5.29 5.68 3.70 58.24%
DY 4.67 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.76 1.00 1.42 1.64 1.40 1.12 1.12 -22.76%

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