[YLI] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -1.88%
YoY- 4.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 99,142 99,823 109,504 123,385 123,601 126,057 119,936 -11.91%
PBT 12,666 13,799 17,448 18,992 19,406 19,647 19,387 -24.68%
Tax -1,773 -2,783 -3,822 -5,227 -5,377 -5,061 -4,725 -47.94%
NP 10,893 11,016 13,626 13,765 14,029 14,586 14,662 -17.95%
-
NP to SH 10,893 11,016 13,626 13,765 14,029 14,586 14,662 -17.95%
-
Tax Rate 14.00% 20.17% 21.91% 27.52% 27.71% 25.76% 24.37% -
Total Cost 88,249 88,807 95,878 109,620 109,572 111,471 105,274 -11.08%
-
Net Worth 193,855 192,128 192,131 192,025 189,354 186,173 182,321 4.17%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,888 6,903 6,903 6,903 6,903 6,890 6,890 -0.01%
Div Payout % 63.24% 62.67% 50.66% 50.15% 49.21% 47.24% 47.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 193,855 192,128 192,131 192,025 189,354 186,173 182,321 4.17%
NOSH 98,403 98,527 98,528 98,474 98,622 98,504 98,552 -0.10%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 10.99% 11.04% 12.44% 11.16% 11.35% 11.57% 12.22% -
ROE 5.62% 5.73% 7.09% 7.17% 7.41% 7.83% 8.04% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 100.75 101.31 111.14 125.30 125.33 127.97 121.70 -11.82%
EPS 11.07 11.18 13.83 13.98 14.22 14.81 14.88 -17.88%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 1.97 1.95 1.95 1.95 1.92 1.89 1.85 4.27%
Adjusted Per Share Value based on latest NOSH - 98,474
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.30 96.96 106.37 119.85 120.06 122.44 116.50 -11.91%
EPS 10.58 10.70 13.24 13.37 13.63 14.17 14.24 -17.95%
DPS 6.69 6.71 6.71 6.71 6.71 6.69 6.69 0.00%
NAPS 1.883 1.8662 1.8662 1.8652 1.8393 1.8084 1.771 4.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.41 2.75 3.24 3.24 2.19 1.90 2.00 -
P/RPS 1.40 2.71 2.92 2.59 1.75 1.48 1.64 -10.00%
P/EPS 12.74 24.60 23.43 23.18 15.40 12.83 13.44 -3.49%
EY 7.85 4.07 4.27 4.31 6.50 7.79 7.44 3.63%
DY 4.96 2.55 2.16 2.16 3.20 3.68 3.50 26.13%
P/NAPS 0.72 1.41 1.66 1.66 1.14 1.01 1.08 -23.66%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 26/02/08 27/11/07 28/08/07 29/05/07 27/02/07 22/11/06 -
Price 1.50 1.95 2.76 3.20 2.69 2.11 2.08 -
P/RPS 1.49 1.92 2.48 2.55 2.15 1.65 1.71 -8.76%
P/EPS 13.55 17.44 19.96 22.89 18.91 14.25 13.98 -2.05%
EY 7.38 5.73 5.01 4.37 5.29 7.02 7.15 2.13%
DY 4.67 3.59 2.54 2.19 2.60 3.32 3.37 24.27%
P/NAPS 0.76 1.00 1.42 1.64 1.40 1.12 1.12 -22.76%

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