[YLI] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -33.4%
YoY- -29.28%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,718 21,927 20,229 24,047 36,068 18,755 35,732 -42.18%
PBT 3,090 5,465 3,538 7,220 11,437 5,682 11,944 -59.43%
Tax -404 -1,272 -689 -1,579 -2,967 -732 -3,215 -74.94%
NP 2,686 4,193 2,849 5,641 8,470 4,950 8,729 -54.45%
-
NP to SH 2,686 4,193 2,849 5,641 8,470 4,950 8,729 -54.45%
-
Tax Rate 13.07% 23.28% 19.47% 21.87% 25.94% 12.88% 26.92% -
Total Cost 13,032 17,734 17,380 18,406 27,598 13,805 27,003 -38.50%
-
Net Worth 163,708 159,919 154,078 152,095 143,484 124,796 131,993 15.45%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 163,708 159,919 154,078 152,095 143,484 124,796 131,993 15.45%
NOSH 98,029 97,511 96,904 64,175 63,208 62,398 62,261 35.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 17.09% 19.12% 14.08% 23.46% 23.48% 26.39% 24.43% -
ROE 1.64% 2.62% 1.85% 3.71% 5.90% 3.97% 6.61% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.03 22.49 20.88 37.47 57.06 30.06 57.39 -57.30%
EPS 2.74 4.30 2.94 8.79 13.40 5.23 14.02 -66.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.64 1.59 2.37 2.27 2.00 2.12 -14.71%
Adjusted Per Share Value based on latest NOSH - 64,175
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.27 21.30 19.65 23.36 35.03 18.22 34.71 -42.18%
EPS 2.61 4.07 2.77 5.48 8.23 4.81 8.48 -54.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5902 1.5534 1.4966 1.4774 1.3937 1.2122 1.2821 15.45%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.80 4.34 4.96 7.80 5.65 4.00 3.80 -
P/RPS 23.70 19.30 23.76 20.82 9.90 13.31 6.62 134.20%
P/EPS 138.69 100.93 168.71 88.74 42.16 50.42 27.10 197.26%
EY 0.72 0.99 0.59 1.13 2.37 1.98 3.69 -66.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.65 3.12 3.29 2.49 2.00 1.79 17.52%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 26/02/04 20/11/03 31/07/03 29/05/03 26/02/03 -
Price 3.66 3.86 4.80 4.88 6.00 4.66 4.12 -
P/RPS 22.83 17.17 22.99 13.02 10.51 15.50 7.18 116.38%
P/EPS 133.58 89.77 163.27 55.52 44.78 58.74 29.39 174.63%
EY 0.75 1.11 0.61 1.80 2.23 1.70 3.40 -63.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.35 3.02 2.06 2.64 2.33 1.94 8.42%

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