[YLI] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 49.02%
YoY- 78.31%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,210 23,022 28,601 32,119 22,341 15,718 21,927 -5.28%
PBT 3,682 3,576 5,025 6,596 4,783 3,090 5,465 -23.12%
Tax -744 -716 -1,389 -1,516 -1,374 -404 -1,272 -30.03%
NP 2,938 2,860 3,636 5,080 3,409 2,686 4,193 -21.09%
-
NP to SH 2,938 2,860 3,636 5,080 3,409 2,686 4,193 -21.09%
-
Tax Rate 20.21% 20.02% 27.64% 22.98% 28.73% 13.07% 23.28% -
Total Cost 17,272 20,162 24,965 27,039 18,932 13,032 17,734 -1.74%
-
Net Worth 172,533 174,558 171,453 168,348 167,011 163,708 159,919 5.18%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 6,897 - - - - -
Div Payout % - - 189.70% - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 172,533 174,558 171,453 168,348 167,011 163,708 159,919 5.18%
NOSH 98,590 98,620 98,536 98,449 98,242 98,029 97,511 0.73%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.54% 12.42% 12.71% 15.82% 15.26% 17.09% 19.12% -
ROE 1.70% 1.64% 2.12% 3.02% 2.04% 1.64% 2.62% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.50 23.34 29.03 32.62 22.74 16.03 22.49 -5.98%
EPS 2.98 2.90 3.69 5.16 3.47 2.74 4.30 -21.66%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.77 1.74 1.71 1.70 1.67 1.64 4.41%
Adjusted Per Share Value based on latest NOSH - 98,449
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.63 22.36 27.78 31.20 21.70 15.27 21.30 -5.29%
EPS 2.85 2.78 3.53 4.93 3.31 2.61 4.07 -21.12%
DPS 0.00 0.00 6.70 0.00 0.00 0.00 0.00 -
NAPS 1.6759 1.6956 1.6654 1.6352 1.6222 1.5902 1.5534 5.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.56 3.18 4.20 4.34 3.58 3.80 4.34 -
P/RPS 12.49 13.62 14.47 13.30 15.74 23.70 19.30 -25.16%
P/EPS 85.91 109.66 113.82 84.11 103.17 138.69 100.93 -10.17%
EY 1.16 0.91 0.88 1.19 0.97 0.72 0.99 11.13%
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.80 2.41 2.54 2.11 2.28 2.65 -32.77%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 24/08/05 26/05/05 24/02/05 25/11/04 19/08/04 27/05/04 -
Price 2.20 2.68 3.86 3.90 3.96 3.66 3.86 -
P/RPS 10.73 11.48 13.30 11.95 17.41 22.83 17.17 -26.88%
P/EPS 73.83 92.41 104.61 75.58 114.12 133.58 89.77 -12.20%
EY 1.35 1.08 0.96 1.32 0.88 0.75 1.11 13.92%
DY 0.00 0.00 1.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.51 2.22 2.28 2.33 2.19 2.35 -33.97%

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