[YLI] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -12.43%
YoY- -42.95%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 96,924 107,302 122,235 125,634 120,003 120,284 107,053 -6.39%
PBT 2,370 615 4,535 8,049 9,698 12,338 13,217 -68.10%
Tax -1,215 -1,692 -2,162 -2,731 -2,746 -2,723 -1,861 -24.68%
NP 1,155 -1,077 2,373 5,318 6,952 9,615 11,356 -78.12%
-
NP to SH 2,267 1,105 3,352 6,215 7,097 9,324 11,356 -65.74%
-
Tax Rate 51.27% 275.12% 47.67% 33.93% 28.32% 22.07% 14.08% -
Total Cost 95,769 108,379 119,862 120,316 113,051 110,669 95,697 0.05%
-
Net Worth 194,759 138,600 197,528 197,398 195,171 195,871 197,943 -1.07%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,467 2,467 2,467 2,467 6,888 6,888 6,888 -49.47%
Div Payout % 108.84% 223.30% 73.61% 39.70% 97.06% 73.88% 60.66% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 194,759 138,600 197,528 197,398 195,171 195,871 197,943 -1.07%
NOSH 98,363 70,000 98,764 98,699 98,571 98,427 98,479 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.19% -1.00% 1.94% 4.23% 5.79% 7.99% 10.61% -
ROE 1.16% 0.80% 1.70% 3.15% 3.64% 4.76% 5.74% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.54 153.29 123.76 127.29 121.74 122.21 108.71 -6.32%
EPS 2.30 1.58 3.39 6.30 7.20 9.47 11.53 -65.75%
DPS 2.51 3.52 2.50 2.50 7.00 7.00 7.00 -49.43%
NAPS 1.98 1.98 2.00 2.00 1.98 1.99 2.01 -0.99%
Adjusted Per Share Value based on latest NOSH - 98,699
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.15 104.23 118.73 122.03 116.56 116.84 103.98 -6.38%
EPS 2.20 1.07 3.26 6.04 6.89 9.06 11.03 -65.76%
DPS 2.40 2.40 2.40 2.40 6.69 6.69 6.69 -49.41%
NAPS 1.8918 1.3463 1.9187 1.9174 1.8958 1.9026 1.9227 -1.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.92 0.90 0.53 0.57 0.86 1.14 -
P/RPS 0.81 0.60 0.73 0.42 0.47 0.70 1.05 -15.84%
P/EPS 34.71 58.28 26.52 8.42 7.92 9.08 9.89 130.41%
EY 2.88 1.72 3.77 11.88 12.63 11.02 10.12 -56.63%
DY 3.14 3.83 2.78 4.72 12.28 8.14 6.14 -35.97%
P/NAPS 0.40 0.46 0.45 0.27 0.29 0.43 0.57 -20.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 17/11/09 20/08/09 28/05/09 26/02/09 27/11/08 28/08/08 -
Price 0.74 0.86 0.92 0.93 0.62 0.56 0.93 -
P/RPS 0.75 0.56 0.74 0.73 0.51 0.46 0.86 -8.69%
P/EPS 32.11 54.48 27.11 14.77 8.61 5.91 8.06 150.67%
EY 3.11 1.84 3.69 6.77 11.61 16.92 12.40 -60.12%
DY 3.39 4.10 2.72 2.69 11.29 12.50 7.53 -41.17%
P/NAPS 0.37 0.43 0.46 0.47 0.31 0.28 0.46 -13.47%

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