[YLI] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -69.08%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 125,634 96,444 70,110 34,711 99,142 75,583 48,968 87.30%
PBT 8,049 7,082 7,759 4,392 12,666 10,050 8,087 -0.31%
Tax -2,731 -2,226 -1,846 -1,024 -1,773 -1,253 -896 110.07%
NP 5,318 4,856 5,913 3,368 10,893 8,797 7,191 -18.20%
-
NP to SH 6,215 5,001 5,622 3,368 10,893 8,797 7,191 -9.25%
-
Tax Rate 33.93% 31.43% 23.79% 23.32% 14.00% 12.47% 11.08% -
Total Cost 120,316 91,588 64,197 31,343 88,249 66,786 41,777 102.29%
-
Net Worth 196,988 194,920 195,933 197,943 194,200 192,095 192,088 1.69%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,462 - - - 6,900 - - -
Div Payout % 39.62% - - - 63.35% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 196,988 194,920 195,933 197,943 194,200 192,095 192,088 1.69%
NOSH 98,494 98,444 98,458 98,479 98,579 98,510 98,506 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.23% 5.04% 8.43% 9.70% 10.99% 11.64% 14.69% -
ROE 3.16% 2.57% 2.87% 1.70% 5.61% 4.58% 3.74% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 127.55 97.97 71.21 35.25 100.57 76.73 49.71 87.31%
EPS 6.31 5.08 5.71 3.42 11.05 8.93 7.30 -9.25%
DPS 2.50 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.00 1.98 1.99 2.01 1.97 1.95 1.95 1.70%
Adjusted Per Share Value based on latest NOSH - 98,479
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 122.03 93.68 68.10 33.72 96.30 73.42 47.56 87.31%
EPS 6.04 4.86 5.46 3.27 10.58 8.54 6.98 -9.18%
DPS 2.39 0.00 0.00 0.00 6.70 0.00 0.00 -
NAPS 1.9134 1.8933 1.9032 1.9227 1.8863 1.8659 1.8658 1.69%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.53 0.57 0.86 1.14 1.41 2.75 3.24 -
P/RPS 0.42 0.58 1.21 3.23 1.40 3.58 6.52 -83.90%
P/EPS 8.40 11.22 15.06 33.33 12.76 30.80 44.38 -67.00%
EY 11.91 8.91 6.64 3.00 7.84 3.25 2.25 203.42%
DY 4.72 0.00 0.00 0.00 4.96 0.00 0.00 -
P/NAPS 0.27 0.29 0.43 0.57 0.72 1.41 1.66 -70.17%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 28/08/08 20/05/08 26/02/08 27/11/07 -
Price 0.93 0.62 0.56 0.93 1.50 1.95 2.76 -
P/RPS 0.73 0.63 0.79 2.64 1.49 2.54 5.55 -74.10%
P/EPS 14.74 12.20 9.81 27.19 13.57 21.84 37.81 -46.60%
EY 6.78 8.19 10.20 3.68 7.37 4.58 2.64 87.42%
DY 2.69 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.47 0.31 0.28 0.46 0.76 1.00 1.42 -52.11%

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