[YLI] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -21.34%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 26,696 30,175 20,210 23,022 28,601 32,119 22,341 12.61%
PBT 3,990 5,352 3,682 3,576 5,025 6,596 4,783 -11.39%
Tax -1,214 -1,060 -744 -716 -1,389 -1,516 -1,374 -7.92%
NP 2,776 4,292 2,938 2,860 3,636 5,080 3,409 -12.80%
-
NP to SH 2,776 4,292 2,938 2,860 3,636 5,080 3,409 -12.80%
-
Tax Rate 30.43% 19.81% 20.21% 20.02% 27.64% 22.98% 28.73% -
Total Cost 23,920 25,883 17,272 20,162 24,965 27,039 18,932 16.88%
-
Net Worth 179,160 176,613 172,533 174,558 171,453 168,348 167,011 4.79%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,890 - - - 6,897 - - -
Div Payout % 248.23% - - - 189.70% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 179,160 176,613 172,533 174,558 171,453 168,348 167,011 4.79%
NOSH 98,439 98,666 98,590 98,620 98,536 98,449 98,242 0.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.40% 14.22% 14.54% 12.42% 12.71% 15.82% 15.26% -
ROE 1.55% 2.43% 1.70% 1.64% 2.12% 3.02% 2.04% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 27.12 30.58 20.50 23.34 29.03 32.62 22.74 12.47%
EPS 2.82 4.35 2.98 2.90 3.69 5.16 3.47 -12.92%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.82 1.79 1.75 1.77 1.74 1.71 1.70 4.65%
Adjusted Per Share Value based on latest NOSH - 98,620
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.93 29.31 19.63 22.36 27.78 31.20 21.70 12.61%
EPS 2.70 4.17 2.85 2.78 3.53 4.93 3.31 -12.70%
DPS 6.69 0.00 0.00 0.00 6.70 0.00 0.00 -
NAPS 1.7403 1.7155 1.6759 1.6956 1.6654 1.6352 1.6222 4.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.18 1.75 2.56 3.18 4.20 4.34 3.58 -
P/RPS 8.04 5.72 12.49 13.62 14.47 13.30 15.74 -36.12%
P/EPS 77.30 40.23 85.91 109.66 113.82 84.11 103.17 -17.52%
EY 1.29 2.49 1.16 0.91 0.88 1.19 0.97 20.95%
DY 3.21 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 1.20 0.98 1.46 1.80 2.41 2.54 2.11 -31.38%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 23/02/06 29/11/05 24/08/05 26/05/05 24/02/05 25/11/04 -
Price 1.99 1.71 2.20 2.68 3.86 3.90 3.96 -
P/RPS 7.34 5.59 10.73 11.48 13.30 11.95 17.41 -43.80%
P/EPS 70.57 39.31 73.83 92.41 104.61 75.58 114.12 -27.43%
EY 1.42 2.54 1.35 1.08 0.96 1.32 0.88 37.61%
DY 3.52 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 1.09 0.96 1.26 1.51 2.22 2.28 2.33 -39.76%

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