[YLI] QoQ TTM Result on 30-Jun-2009 [#1]

Stock

[YLI] YLI HOLDINGS BHD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- -46.07%

YoY- -70.48%

Quarter Report

YLI QUARTERLY REPORT - Jun09.doc

Latest QR

Upcoming QR

YLI's Result

YLI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	82,924	96,924	107,302	122,235	125,634	120,003	120,284	-21.97%
YoY %	-14.44%	-9.67%	-12.22%	-2.71%	4.69%	-0.23%	-	-
Horiz. %	68.94%	80.58%	89.21%	101.62%	104.45%	99.77%	100.00%	-
PBT	2,924	2,370	615	4,535	8,049	9,698	12,338	-61.73%
YoY %	23.38%	285.37%	-86.44%	-43.66%	-17.00%	-21.40%	-	-
Horiz. %	23.70%	19.21%	4.98%	36.76%	65.24%	78.60%	100.00%	-
Tax	-912	-1,215	-1,692	-2,162	-2,731	-2,746	-2,723	-51.80%
YoY %	24.94%	28.19%	21.74%	20.83%	0.55%	-0.84%	-	-
Horiz. %	33.49%	44.62%	62.14%	79.40%	100.29%	100.84%	100.00%	-
NP	2,012	1,155	-1,077	2,373	5,318	6,952	9,615	-64.78%
YoY %	74.20%	207.24%	-145.39%	-55.38%	-23.50%	-27.70%	-	-
Horiz. %	20.93%	12.01%	-11.20%	24.68%	55.31%	72.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,917	2,267	1,105	3,352	6,215	7,097	9,324	-65.19%
YoY %	-15.44%	105.16%	-67.03%	-46.07%	-12.43%	-23.88%	-	-
Horiz. %	20.56%	24.31%	11.85%	35.95%	66.66%	76.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.19%	51.27%	275.12%	47.67%	33.93%	28.32%	22.07%	-
YoY %	-39.17%	-81.36%	477.13%	40.50%	19.81%	28.32%	-	-
Horiz. %	141.32%	232.31%	1,246.58%	215.99%	153.74%	128.32%	100.00%	-
Total Cost	80,912	95,769	108,379	119,862	120,316	113,051	110,669	-18.85%
YoY %	-15.51%	-11.64%	-9.58%	-0.38%	6.43%	2.15%	-	-
Horiz. %	73.11%	86.54%	97.93%	108.31%	108.72%	102.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,381	194,759	138,600	197,528	197,398	195,171	195,871	-0.16%
YoY %	0.32%	40.52%	-29.83%	0.07%	1.14%	-0.36%	-	-
Horiz. %	99.75%	99.43%	70.76%	100.85%	100.78%	99.64%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	981	2,467	2,467	2,467	2,467	6,888	6,888	-72.76%
YoY %	-60.24%	0.00%	0.00%	0.00%	-64.18%	0.00%	-	-
Horiz. %	14.24%	35.82%	35.82%	35.82%	35.82%	100.00%	100.00%	-
Div Payout %	51.22%	108.84%	223.30%	73.61%	39.70%	97.06%	73.88%	-
YoY %	-52.94%	-51.26%	203.36%	85.42%	-59.10%	31.38%	-	-
Horiz. %	69.33%	147.32%	302.25%	99.63%	53.74%	131.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	195,381	194,759	138,600	197,528	197,398	195,171	195,871	-0.16%
YoY %	0.32%	40.52%	-29.83%	0.07%	1.14%	-0.36%	-	-
Horiz. %	99.75%	99.43%	70.76%	100.85%	100.78%	99.64%	100.00%	-
NOSH	98,181	98,363	70,000	98,764	98,699	98,571	98,427	-0.16%
YoY %	-0.19%	40.52%	-29.12%	0.07%	0.13%	0.15%	-	-
Horiz. %	99.75%	99.93%	71.12%	100.34%	100.28%	100.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	2.43%	1.19%	-1.00%	1.94%	4.23%	5.79%	7.99%	-
YoY %	104.20%	219.00%	-151.55%	-54.14%	-26.94%	-27.53%	-	-
Horiz. %	30.41%	14.89%	-12.52%	24.28%	52.94%	72.47%	100.00%	-
ROE	0.98%	1.16%	0.80%	1.70%	3.15%	3.64%	4.76%	-
YoY %	-15.52%	45.00%	-52.94%	-46.03%	-13.46%	-23.53%	-	-
Horiz. %	20.59%	24.37%	16.81%	35.71%	66.18%	76.47%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	84.46	98.54	153.29	123.76	127.29	121.74	122.21	-21.84%
YoY %	-14.29%	-35.72%	23.86%	-2.77%	4.56%	-0.38%	-	-
Horiz. %	69.11%	80.63%	125.43%	101.27%	104.16%	99.62%	100.00%	-
EPS	1.95	2.30	1.58	3.39	6.30	7.20	9.47	-65.16%
YoY %	-15.22%	45.57%	-53.39%	-46.19%	-12.50%	-23.97%	-	-
Horiz. %	20.59%	24.29%	16.68%	35.80%	66.53%	76.03%	100.00%	-
DPS	1.00	2.51	3.52	2.50	2.50	7.00	7.00	-72.70%
YoY %	-60.16%	-28.69%	40.80%	0.00%	-64.29%	0.00%	-	-
Horiz. %	14.29%	35.86%	50.29%	35.71%	35.71%	100.00%	100.00%	-
NAPS	1.99	1.98	1.98	2.00	2.00	1.98	1.99	0.00%
YoY %	0.51%	0.00%	-1.00%	0.00%	1.01%	-0.50%	-	-
Horiz. %	100.00%	99.50%	99.50%	100.50%	100.50%	99.50%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 98,764
RPS	80.55	94.15	104.23	118.73	122.03	116.56	116.84	-21.97%
YoY %	-14.45%	-9.67%	-12.21%	-2.70%	4.69%	-0.24%	-	-
Horiz. %	68.94%	80.58%	89.21%	101.62%	104.44%	99.76%	100.00%	-
EPS	1.86	2.20	1.07	3.26	6.04	6.89	9.06	-65.23%
YoY %	-15.45%	105.61%	-67.18%	-46.03%	-12.34%	-23.95%	-	-
Horiz. %	20.53%	24.28%	11.81%	35.98%	66.67%	76.05%	100.00%	-
DPS	0.95	2.40	2.40	2.40	2.40	6.69	6.69	-72.81%
YoY %	-60.42%	0.00%	0.00%	0.00%	-64.13%	0.00%	-	-
Horiz. %	14.20%	35.87%	35.87%	35.87%	35.87%	100.00%	100.00%	-
NAPS	1.8978	1.8918	1.3463	1.9187	1.9174	1.8958	1.9026	-0.16%
YoY %	0.32%	40.52%	-29.83%	0.07%	1.14%	-0.36%	-	-
Horiz. %	99.75%	99.43%	70.76%	100.85%	100.78%	99.64%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.74	0.80	0.92	0.90	0.53	0.57	0.86	-
P/RPS	0.88	0.81	0.60	0.73	0.42	0.47	0.70	16.49%
YoY %	8.64%	35.00%	-17.81%	73.81%	-10.64%	-32.86%	-	-
Horiz. %	125.71%	115.71%	85.71%	104.29%	60.00%	67.14%	100.00%	-
P/EPS	37.90	34.71	58.28	26.52	8.42	7.92	9.08	159.46%
YoY %	9.19%	-40.44%	119.76%	214.96%	6.31%	-12.78%	-	-
Horiz. %	417.40%	382.27%	641.85%	292.07%	92.73%	87.22%	100.00%	-
EY	2.64	2.88	1.72	3.77	11.88	12.63	11.02	-61.46%
YoY %	-8.33%	67.44%	-54.38%	-68.27%	-5.94%	14.61%	-	-
Horiz. %	23.96%	26.13%	15.61%	34.21%	107.80%	114.61%	100.00%	-
DY	1.35	3.14	3.83	2.78	4.72	12.28	8.14	-69.84%
YoY %	-57.01%	-18.02%	37.77%	-41.10%	-61.56%	50.86%	-	-
Horiz. %	16.58%	38.57%	47.05%	34.15%	57.99%	150.86%	100.00%	-
P/NAPS	0.37	0.40	0.46	0.45	0.27	0.29	0.43	-9.54%
YoY %	-7.50%	-13.04%	2.22%	66.67%	-6.90%	-32.56%	-	-
Horiz. %	86.05%	93.02%	106.98%	104.65%	62.79%	67.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	24/02/10	17/11/09	20/08/09	28/05/09	26/02/09	27/11/08	-
Price	0.65	0.74	0.86	0.92	0.93	0.62	0.56	-
P/RPS	0.77	0.75	0.56	0.74	0.73	0.51	0.46	41.02%
YoY %	2.67%	33.93%	-24.32%	1.37%	43.14%	10.87%	-	-
Horiz. %	167.39%	163.04%	121.74%	160.87%	158.70%	110.87%	100.00%	-
P/EPS	33.29	32.11	54.48	27.11	14.77	8.61	5.91	216.91%
YoY %	3.67%	-41.06%	100.96%	83.55%	71.54%	45.69%	-	-
Horiz. %	563.28%	543.32%	921.83%	458.71%	249.92%	145.69%	100.00%	-
EY	3.00	3.11	1.84	3.69	6.77	11.61	16.92	-68.47%
YoY %	-3.54%	69.02%	-50.14%	-45.49%	-41.69%	-31.38%	-	-
Horiz. %	17.73%	18.38%	10.87%	21.81%	40.01%	68.62%	100.00%	-
DY	1.54	3.39	4.10	2.72	2.69	11.29	12.50	-75.27%
YoY %	-54.57%	-17.32%	50.74%	1.12%	-76.17%	-9.68%	-	-
Horiz. %	12.32%	27.12%	32.80%	21.76%	21.52%	90.32%	100.00%	-
P/NAPS	0.33	0.37	0.43	0.46	0.47	0.31	0.28	11.58%
YoY %	-10.81%	-13.95%	-6.52%	-2.13%	51.61%	10.71%	-	-
Horiz. %	117.86%	132.14%	153.57%	164.29%	167.86%	110.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos