[YLI] QoQ TTM Result on 31-Dec-2000 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 4.33%
YoY- 80.88%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 84,336 82,235 76,605 73,048 73,098 68,189 50,279 41.12%
PBT 23,128 21,619 19,786 20,270 20,755 20,321 15,703 29.41%
Tax -5,331 -4,223 -3,403 -3,908 -5,072 -5,192 -4,072 19.65%
NP 17,797 17,396 16,383 16,362 15,683 15,129 11,631 32.75%
-
NP to SH 17,797 17,396 16,383 16,362 15,683 15,129 11,631 32.75%
-
Tax Rate 23.05% 19.53% 17.20% 19.28% 24.44% 25.55% 25.93% -
Total Cost 66,539 64,839 60,222 56,686 57,415 53,060 38,648 43.60%
-
Net Worth 99,954 95,000 90,537 63,609 83,537 79,056 74,940 21.14%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 99,954 95,000 90,537 63,609 83,537 79,056 74,940 21.14%
NOSH 61,321 61,290 61,173 43,568 30,599 30,523 30,340 59.78%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 21.10% 21.15% 21.39% 22.40% 21.45% 22.19% 23.13% -
ROE 17.81% 18.31% 18.10% 25.72% 18.77% 19.14% 15.52% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 137.53 134.17 125.23 167.66 238.88 223.40 165.72 -11.67%
EPS 29.02 28.38 26.78 37.55 51.25 49.56 38.34 -16.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.55 1.48 1.46 2.73 2.59 2.47 -24.18%
Adjusted Per Share Value based on latest NOSH - 43,568
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 81.92 79.88 74.41 70.95 71.00 66.23 48.84 41.12%
EPS 17.29 16.90 15.91 15.89 15.23 14.70 11.30 32.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9709 0.9228 0.8794 0.6179 0.8114 0.7679 0.7279 21.15%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.55 2.49 2.42 2.46 2.55 3.00 3.08 -
P/RPS 1.85 1.86 1.93 1.47 1.07 1.34 1.86 -0.35%
P/EPS 8.79 8.77 9.04 6.55 4.98 6.05 8.03 6.20%
EY 11.38 11.40 11.07 15.27 20.10 16.52 12.45 -5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.61 1.64 1.68 0.93 1.16 1.25 15.90%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 23/08/01 24/05/01 21/02/01 16/11/00 23/08/00 - -
Price 2.82 2.90 2.60 2.41 2.55 3.03 0.00 -
P/RPS 2.05 2.16 2.08 1.44 1.07 1.36 0.00 -
P/EPS 9.72 10.22 9.71 6.42 4.98 6.11 0.00 -
EY 10.29 9.79 10.30 15.58 20.10 16.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.87 1.76 1.65 0.93 1.17 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