[YLI] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -3.62%
YoY- -29.98%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 102,008 103,952 106,083 98,779 92,105 80,215 81,921 15.69%
PBT 17,635 18,879 19,980 19,494 19,934 16,876 19,313 -5.86%
Tax -3,909 -4,365 -4,995 -4,683 -4,566 -3,739 -3,944 -0.59%
NP 13,726 14,514 14,985 14,811 15,368 13,137 15,369 -7.24%
-
NP to SH 13,726 14,514 14,985 14,811 15,368 13,137 15,369 -7.24%
-
Tax Rate 22.17% 23.12% 25.00% 24.02% 22.91% 22.16% 20.42% -
Total Cost 88,282 89,438 91,098 83,968 76,737 67,078 66,552 20.66%
-
Net Worth 176,613 172,533 174,558 171,453 168,348 167,011 163,708 5.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,897 6,897 6,897 6,897 - - - -
Div Payout % 50.25% 47.52% 46.03% 46.57% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 176,613 172,533 174,558 171,453 168,348 167,011 163,708 5.17%
NOSH 98,666 98,590 98,620 98,536 98,449 98,242 98,029 0.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.46% 13.96% 14.13% 14.99% 16.69% 16.38% 18.76% -
ROE 7.77% 8.41% 8.58% 8.64% 9.13% 7.87% 9.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 103.39 105.44 107.57 100.25 93.56 81.65 83.57 15.19%
EPS 13.91 14.72 15.19 15.03 15.61 13.37 15.68 -7.65%
DPS 7.00 7.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 1.79 1.75 1.77 1.74 1.71 1.70 1.67 4.72%
Adjusted Per Share Value based on latest NOSH - 98,536
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 99.08 100.97 103.04 95.95 89.47 77.92 79.57 15.69%
EPS 13.33 14.10 14.56 14.39 14.93 12.76 14.93 -7.25%
DPS 6.70 6.70 6.70 6.70 0.00 0.00 0.00 -
NAPS 1.7155 1.6759 1.6956 1.6654 1.6352 1.6222 1.5902 5.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.75 2.56 3.18 4.20 4.34 3.58 3.80 -
P/RPS 1.69 2.43 2.96 4.19 4.64 4.38 4.55 -48.23%
P/EPS 12.58 17.39 20.93 27.94 27.80 26.77 24.24 -35.34%
EY 7.95 5.75 4.78 3.58 3.60 3.74 4.13 54.55%
DY 4.00 2.73 2.20 1.67 0.00 0.00 0.00 -
P/NAPS 0.98 1.46 1.80 2.41 2.54 2.11 2.28 -42.95%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 29/11/05 24/08/05 26/05/05 24/02/05 25/11/04 19/08/04 -
Price 1.71 2.20 2.68 3.86 3.90 3.96 3.66 -
P/RPS 1.65 2.09 2.49 3.85 4.17 4.85 4.38 -47.74%
P/EPS 12.29 14.94 17.64 25.68 24.98 29.61 23.34 -34.71%
EY 8.14 6.69 5.67 3.89 4.00 3.38 4.28 53.32%
DY 4.09 3.18 2.61 1.81 0.00 0.00 0.00 -
P/NAPS 0.96 1.26 1.51 2.22 2.28 2.33 2.19 -42.20%

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