[YLI] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 152.0%
YoY- 43.81%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 36,068 113,755 95,000 59,268 25,232 92,125 74,504 -38.42%
PBT 11,437 36,168 30,486 18,542 7,464 27,357 22,630 -36.63%
Tax -2,967 -9,264 -8,532 -5,317 -2,216 -7,782 -6,223 -39.05%
NP 8,470 26,904 21,954 13,225 5,248 19,575 16,407 -35.72%
-
NP to SH 8,470 26,904 21,954 13,225 5,248 19,575 16,407 -35.72%
-
Tax Rate 25.94% 25.61% 27.99% 28.68% 29.69% 28.45% 27.50% -
Total Cost 27,598 86,851 73,046 46,043 19,984 72,550 58,097 -39.20%
-
Net Worth 143,484 132,550 131,811 122,994 114,897 108,000 107,255 21.47%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 7,778 - - - - - -
Div Payout % - 28.91% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 143,484 132,550 131,811 122,994 114,897 108,000 107,255 21.47%
NOSH 63,208 62,230 62,175 62,118 62,106 61,363 61,288 2.08%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 23.48% 23.65% 23.11% 22.31% 20.80% 21.25% 22.02% -
ROE 5.90% 20.30% 16.66% 10.75% 4.57% 18.13% 15.30% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 57.06 182.80 152.79 95.41 40.63 150.13 121.56 -39.68%
EPS 13.40 28.47 35.31 21.29 8.45 31.90 26.77 -37.03%
DPS 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.13 2.12 1.98 1.85 1.76 1.75 18.99%
Adjusted Per Share Value based on latest NOSH - 62,174
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 35.03 110.49 92.28 57.57 24.51 89.48 72.37 -38.43%
EPS 8.23 26.13 21.32 12.85 5.10 19.01 15.94 -35.71%
DPS 0.00 7.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3937 1.2875 1.2803 1.1947 1.116 1.049 1.0418 21.47%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.65 4.00 3.80 3.64 3.88 4.28 2.92 -
P/RPS 9.90 2.19 2.49 3.82 9.55 2.85 2.40 157.87%
P/EPS 42.16 9.25 10.76 17.10 45.92 13.42 10.91 146.86%
EY 2.37 10.81 9.29 5.85 2.18 7.45 9.17 -59.52%
DY 0.00 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.88 1.79 1.84 2.10 2.43 1.67 30.60%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 -
Price 6.00 4.66 4.12 3.60 3.92 3.94 3.80 -
P/RPS 10.51 2.55 2.70 3.77 9.65 2.62 3.13 124.73%
P/EPS 44.78 10.78 11.67 16.91 46.39 12.35 14.19 115.59%
EY 2.23 9.28 8.57 5.91 2.16 8.10 7.04 -53.62%
DY 0.00 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.19 1.94 1.82 2.12 2.24 2.17 14.00%

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