[YLI] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 16.21%
YoY- 32.63%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 124,591 113,755 112,621 104,339 93,741 92,049 89,477 24.77%
PBT 40,141 36,168 35,213 32,385 28,370 27,357 25,493 35.45%
Tax -10,015 -9,264 -10,091 -8,781 -8,058 -7,782 -6,480 33.78%
NP 30,126 26,904 25,122 23,604 20,312 19,575 19,013 36.02%
-
NP to SH 30,126 26,904 25,122 23,604 20,312 19,575 19,013 36.02%
-
Tax Rate 24.95% 25.61% 28.66% 27.11% 28.40% 28.45% 25.42% -
Total Cost 94,465 86,851 87,499 80,735 73,429 72,474 70,464 21.64%
-
Net Worth 126,417 124,796 131,993 123,105 114,897 108,265 107,306 11.57%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 126,417 124,796 131,993 123,105 114,897 108,265 107,306 11.57%
NOSH 63,208 62,398 62,261 62,174 62,106 61,514 61,318 2.05%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 24.18% 23.65% 22.31% 22.62% 21.67% 21.27% 21.25% -
ROE 23.83% 21.56% 19.03% 19.17% 17.68% 18.08% 17.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 197.11 182.30 180.89 167.82 150.94 149.64 145.92 22.26%
EPS 47.66 43.12 40.35 37.96 32.71 31.82 31.01 33.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.12 1.98 1.85 1.76 1.75 9.33%
Adjusted Per Share Value based on latest NOSH - 62,174
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 121.02 110.49 109.39 101.35 91.05 89.41 86.91 24.77%
EPS 29.26 26.13 24.40 22.93 19.73 19.01 18.47 36.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2279 1.2122 1.2821 1.1958 1.116 1.0516 1.0423 11.57%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.65 4.00 3.80 3.64 3.88 4.28 2.92 -
P/RPS 2.87 2.19 2.10 2.17 2.57 2.86 2.00 27.30%
P/EPS 11.85 9.28 9.42 9.59 11.86 13.45 9.42 16.58%
EY 8.44 10.78 10.62 10.43 8.43 7.43 10.62 -14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.00 1.79 1.84 2.10 2.43 1.67 42.27%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 29/05/03 26/02/03 27/11/02 20/08/02 30/05/02 27/02/02 -
Price 6.00 4.66 4.12 3.60 3.92 3.94 3.80 -
P/RPS 3.04 2.56 2.28 2.15 2.60 2.63 2.60 11.01%
P/EPS 12.59 10.81 10.21 9.48 11.99 12.38 12.26 1.79%
EY 7.94 9.25 9.79 10.55 8.34 8.08 8.16 -1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.33 1.94 1.82 2.12 2.24 2.17 24.17%

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