[YLI] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 111.77%
YoY- 182.7%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 106,649 79,659 52,412 26,017 128,235 102,063 75,808 25.52%
PBT 3,613 2,993 4,110 -607 -3,951 -2,960 -666 -
Tax -21 211 146 146 -275 -245 -153 -73.35%
NP 3,592 3,204 4,256 -461 -4,226 -3,205 -819 -
-
NP to SH 5,180 4,771 5,381 239 -2,031 -1,606 194 791.56%
-
Tax Rate 0.58% -7.05% -3.55% - - - - -
Total Cost 103,057 76,455 48,156 26,478 132,461 105,268 76,627 21.82%
-
Net Worth 146,000 156,209 155,634 154,036 153,340 155,517 158,263 -5.23%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 510 - - - - - - -
Div Payout % 9.86% - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 146,000 156,209 155,634 154,036 153,340 155,517 158,263 -5.23%
NOSH 102,950 102,950 102,950 101,340 101,550 101,645 102,105 0.55%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.37% 4.02% 8.12% -1.77% -3.30% -3.14% -1.08% -
ROE 3.55% 3.05% 3.46% 0.16% -1.32% -1.03% 0.12% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 104.46 78.02 51.52 25.67 126.28 100.41 74.24 25.54%
EPS 5.07 4.67 5.29 0.24 -2.00 -1.58 0.19 791.18%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.53 1.53 1.52 1.51 1.53 1.55 -5.22%
Adjusted Per Share Value based on latest NOSH - 101,340
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 103.59 77.38 50.91 25.27 124.56 99.14 73.64 25.51%
EPS 5.03 4.63 5.23 0.23 -1.97 -1.56 0.19 786.49%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4182 1.5173 1.5117 1.4962 1.4895 1.5106 1.5373 -5.22%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.465 0.40 0.54 0.51 0.60 0.615 0.715 -
P/RPS 0.45 0.51 1.05 1.99 0.48 0.61 0.96 -39.62%
P/EPS 9.17 8.56 10.21 216.25 -30.00 -38.92 376.32 -91.57%
EY 10.91 11.68 9.80 0.46 -3.33 -2.57 0.27 1074.88%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.26 0.35 0.34 0.40 0.40 0.46 -19.84%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 30/08/16 31/05/16 25/02/16 26/11/15 -
Price 0.545 0.45 0.475 0.46 0.565 0.585 0.695 -
P/RPS 0.52 0.58 0.92 1.79 0.45 0.58 0.94 -32.58%
P/EPS 10.74 9.63 8.98 195.05 -28.25 -37.03 365.79 -90.46%
EY 9.31 10.38 11.14 0.51 -3.54 -2.70 0.27 957.11%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.29 0.31 0.30 0.37 0.38 0.45 -10.65%

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