[YLI] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 71.11%
YoY- 61.39%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 21,927 20,229 24,047 36,068 18,755 35,732 34,036 -25.38%
PBT 5,465 3,538 7,220 11,437 5,682 11,944 11,078 -37.53%
Tax -1,272 -689 -1,579 -2,967 -732 -3,215 -3,101 -44.76%
NP 4,193 2,849 5,641 8,470 4,950 8,729 7,977 -34.84%
-
NP to SH 4,193 2,849 5,641 8,470 4,950 8,729 7,977 -34.84%
-
Tax Rate 23.28% 19.47% 21.87% 25.94% 12.88% 26.92% 27.99% -
Total Cost 17,734 17,380 18,406 27,598 13,805 27,003 26,059 -22.61%
-
Net Worth 159,919 154,078 152,095 143,484 124,796 131,993 123,105 19.03%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 159,919 154,078 152,095 143,484 124,796 131,993 123,105 19.03%
NOSH 97,511 96,904 64,175 63,208 62,398 62,261 62,174 34.95%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 19.12% 14.08% 23.46% 23.48% 26.39% 24.43% 23.44% -
ROE 2.62% 1.85% 3.71% 5.90% 3.97% 6.61% 6.48% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.49 20.88 37.47 57.06 30.06 57.39 54.74 -44.70%
EPS 4.30 2.94 8.79 13.40 5.23 14.02 12.83 -51.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.59 2.37 2.27 2.00 2.12 1.98 -11.79%
Adjusted Per Share Value based on latest NOSH - 63,208
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.30 19.65 23.36 35.03 18.22 34.71 33.06 -25.38%
EPS 4.07 2.77 5.48 8.23 4.81 8.48 7.75 -34.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5534 1.4966 1.4774 1.3937 1.2122 1.2821 1.1958 19.03%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.34 4.96 7.80 5.65 4.00 3.80 3.64 -
P/RPS 19.30 23.76 20.82 9.90 13.31 6.62 6.65 103.33%
P/EPS 100.93 168.71 88.74 42.16 50.42 27.10 28.37 132.86%
EY 0.99 0.59 1.13 2.37 1.98 3.69 3.52 -57.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 3.12 3.29 2.49 2.00 1.79 1.84 27.50%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 20/11/03 31/07/03 29/05/03 26/02/03 27/11/02 -
Price 3.86 4.80 4.88 6.00 4.66 4.12 3.60 -
P/RPS 17.17 22.99 13.02 10.51 15.50 7.18 6.58 89.42%
P/EPS 89.77 163.27 55.52 44.78 58.74 29.39 28.06 116.96%
EY 1.11 0.61 1.80 2.23 1.70 3.40 3.56 -53.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 3.02 2.06 2.64 2.33 1.94 1.82 18.55%

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