[YLI] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -49.49%
YoY- -67.36%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 22,341 15,718 21,927 20,229 24,047 36,068 18,755 12.33%
PBT 4,783 3,090 5,465 3,538 7,220 11,437 5,682 -10.81%
Tax -1,374 -404 -1,272 -689 -1,579 -2,967 -732 51.99%
NP 3,409 2,686 4,193 2,849 5,641 8,470 4,950 -21.96%
-
NP to SH 3,409 2,686 4,193 2,849 5,641 8,470 4,950 -21.96%
-
Tax Rate 28.73% 13.07% 23.28% 19.47% 21.87% 25.94% 12.88% -
Total Cost 18,932 13,032 17,734 17,380 18,406 27,598 13,805 23.36%
-
Net Worth 167,011 163,708 159,919 154,078 152,095 143,484 124,796 21.37%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 167,011 163,708 159,919 154,078 152,095 143,484 124,796 21.37%
NOSH 98,242 98,029 97,511 96,904 64,175 63,208 62,398 35.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.26% 17.09% 19.12% 14.08% 23.46% 23.48% 26.39% -
ROE 2.04% 1.64% 2.62% 1.85% 3.71% 5.90% 3.97% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.74 16.03 22.49 20.88 37.47 57.06 30.06 -16.93%
EPS 3.47 2.74 4.30 2.94 8.79 13.40 5.23 -23.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.67 1.64 1.59 2.37 2.27 2.00 -10.24%
Adjusted Per Share Value based on latest NOSH - 96,904
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.70 15.27 21.30 19.65 23.36 35.03 18.22 12.32%
EPS 3.31 2.61 4.07 2.77 5.48 8.23 4.81 -22.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6222 1.5902 1.5534 1.4966 1.4774 1.3937 1.2122 21.37%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.58 3.80 4.34 4.96 7.80 5.65 4.00 -
P/RPS 15.74 23.70 19.30 23.76 20.82 9.90 13.31 11.79%
P/EPS 103.17 138.69 100.93 168.71 88.74 42.16 50.42 60.96%
EY 0.97 0.72 0.99 0.59 1.13 2.37 1.98 -37.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.28 2.65 3.12 3.29 2.49 2.00 3.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 27/05/04 26/02/04 20/11/03 31/07/03 29/05/03 -
Price 3.96 3.66 3.86 4.80 4.88 6.00 4.66 -
P/RPS 17.41 22.83 17.17 22.99 13.02 10.51 15.50 8.03%
P/EPS 114.12 133.58 89.77 163.27 55.52 44.78 58.74 55.51%
EY 0.88 0.75 1.11 0.61 1.80 2.23 1.70 -35.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.19 2.35 3.02 2.06 2.64 2.33 0.00%

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