[YLI] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -23.88%
YoY- -35.58%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 107,302 122,235 125,634 120,003 120,284 107,053 99,142 5.40%
PBT 615 4,535 8,049 9,698 12,338 13,217 12,666 -86.66%
Tax -1,692 -2,162 -2,731 -2,746 -2,723 -1,861 -1,773 -3.06%
NP -1,077 2,373 5,318 6,952 9,615 11,356 10,893 -
-
NP to SH 1,105 3,352 6,215 7,097 9,324 11,356 10,893 -78.21%
-
Tax Rate 275.12% 47.67% 33.93% 28.32% 22.07% 14.08% 14.00% -
Total Cost 108,379 119,862 120,316 113,051 110,669 95,697 88,249 14.66%
-
Net Worth 138,600 197,528 197,398 195,171 195,871 197,943 193,855 -20.02%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,467 2,467 2,467 6,888 6,888 6,888 6,888 -49.53%
Div Payout % 223.30% 73.61% 39.70% 97.06% 73.88% 60.66% 63.24% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 138,600 197,528 197,398 195,171 195,871 197,943 193,855 -20.02%
NOSH 70,000 98,764 98,699 98,571 98,427 98,479 98,403 -20.29%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.00% 1.94% 4.23% 5.79% 7.99% 10.61% 10.99% -
ROE 0.80% 1.70% 3.15% 3.64% 4.76% 5.74% 5.62% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 153.29 123.76 127.29 121.74 122.21 108.71 100.75 32.25%
EPS 1.58 3.39 6.30 7.20 9.47 11.53 11.07 -72.65%
DPS 3.52 2.50 2.50 7.00 7.00 7.00 7.00 -36.73%
NAPS 1.98 2.00 2.00 1.98 1.99 2.01 1.97 0.33%
Adjusted Per Share Value based on latest NOSH - 98,571
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 104.23 118.73 122.03 116.56 116.84 103.98 96.30 5.41%
EPS 1.07 3.26 6.04 6.89 9.06 11.03 10.58 -78.26%
DPS 2.40 2.40 2.40 6.69 6.69 6.69 6.69 -49.48%
NAPS 1.3463 1.9187 1.9174 1.8958 1.9026 1.9227 1.883 -20.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.92 0.90 0.53 0.57 0.86 1.14 1.41 -
P/RPS 0.60 0.73 0.42 0.47 0.70 1.05 1.40 -43.12%
P/EPS 58.28 26.52 8.42 7.92 9.08 9.89 12.74 175.31%
EY 1.72 3.77 11.88 12.63 11.02 10.12 7.85 -63.62%
DY 3.83 2.78 4.72 12.28 8.14 6.14 4.96 -15.81%
P/NAPS 0.46 0.45 0.27 0.29 0.43 0.57 0.72 -25.80%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 20/08/09 28/05/09 26/02/09 27/11/08 28/08/08 20/05/08 -
Price 0.86 0.92 0.93 0.62 0.56 0.93 1.50 -
P/RPS 0.56 0.74 0.73 0.51 0.46 0.86 1.49 -47.88%
P/EPS 54.48 27.11 14.77 8.61 5.91 8.06 13.55 152.63%
EY 1.84 3.69 6.77 11.61 16.92 12.40 7.38 -60.35%
DY 4.10 2.72 2.69 11.29 12.50 7.53 4.67 -8.30%
P/NAPS 0.43 0.46 0.47 0.31 0.28 0.46 0.76 -31.56%

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