[YLI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 22.55%
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 80,344 60,115 36,068 113,755 95,000 59,268 25,232 115.98%
PBT 22,195 18,657 11,437 36,168 30,486 18,542 7,464 106.37%
Tax -5,235 -4,546 -2,967 -9,264 -8,532 -5,317 -2,216 77.09%
NP 16,960 14,111 8,470 26,904 21,954 13,225 5,248 118.11%
-
NP to SH 16,960 14,111 8,470 26,904 21,954 13,225 5,248 118.11%
-
Tax Rate 23.59% 24.37% 25.94% 25.61% 27.99% 28.68% 29.69% -
Total Cost 63,384 46,004 27,598 86,851 73,046 46,043 19,984 115.41%
-
Net Worth 153,044 150,916 143,484 132,550 131,811 122,994 114,897 20.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 7,778 - - - -
Div Payout % - - - 28.91% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 153,044 150,916 143,484 132,550 131,811 122,994 114,897 20.99%
NOSH 96,254 63,677 63,208 62,230 62,175 62,118 62,106 33.81%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 21.11% 23.47% 23.48% 23.65% 23.11% 22.31% 20.80% -
ROE 11.08% 9.35% 5.90% 20.30% 16.66% 10.75% 4.57% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.47 94.40 57.06 182.80 152.79 95.41 40.63 61.39%
EPS 17.62 22.16 13.40 28.47 35.31 21.29 8.45 62.99%
DPS 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
NAPS 1.59 2.37 2.27 2.13 2.12 1.98 1.85 -9.57%
Adjusted Per Share Value based on latest NOSH - 62,398
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 78.04 58.39 35.03 110.49 92.28 57.57 24.51 115.97%
EPS 16.47 13.71 8.23 26.13 21.32 12.85 5.10 118.01%
DPS 0.00 0.00 0.00 7.56 0.00 0.00 0.00 -
NAPS 1.4866 1.4659 1.3937 1.2875 1.2803 1.1947 1.116 21.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.96 7.80 5.65 4.00 3.80 3.64 3.88 -
P/RPS 5.94 8.26 9.90 2.19 2.49 3.82 9.55 -27.07%
P/EPS 28.15 35.20 42.16 9.25 10.76 17.10 45.92 -27.77%
EY 3.55 2.84 2.37 10.81 9.29 5.85 2.18 38.29%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 3.12 3.29 2.49 1.88 1.79 1.84 2.10 30.10%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 -
Price 4.80 4.88 6.00 4.66 4.12 3.60 3.92 -
P/RPS 5.75 5.17 10.51 2.55 2.70 3.77 9.65 -29.12%
P/EPS 27.24 22.02 44.78 10.78 11.67 16.91 46.39 -29.80%
EY 3.67 4.54 2.23 9.28 8.57 5.91 2.16 42.25%
DY 0.00 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 3.02 2.06 2.64 2.19 1.94 1.82 2.12 26.52%

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