[YLI] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 25.93%
YoY- 61.39%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 108,064 92,088 62,872 144,272 100,928 94,160 71,640 7.08%
PBT 17,020 14,304 12,360 45,748 29,856 25,804 18,472 -1.35%
Tax -4,344 -2,864 -1,616 -11,868 -8,864 -7,760 -4,480 -0.51%
NP 12,676 11,440 10,744 33,880 20,992 18,044 13,992 -1.63%
-
NP to SH 12,676 11,440 10,744 33,880 20,992 18,044 13,992 -1.63%
-
Tax Rate 25.52% 20.02% 13.07% 25.94% 29.69% 30.07% 24.25% -
Total Cost 95,388 80,648 52,128 110,392 79,936 76,116 57,648 8.75%
-
Net Worth 183,054 174,558 163,708 143,484 114,897 95,000 79,056 15.01%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 183,054 174,558 163,708 143,484 114,897 95,000 79,056 15.01%
NOSH 98,416 98,620 98,029 63,208 62,106 61,290 30,523 21.53%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.73% 12.42% 17.09% 23.48% 20.80% 19.16% 19.53% -
ROE 6.92% 6.55% 6.56% 23.61% 18.27% 18.99% 17.70% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 109.80 93.38 64.14 228.25 162.51 153.63 234.70 -11.88%
EPS 12.88 11.60 10.96 53.60 33.80 29.44 45.84 -19.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.77 1.67 2.27 1.85 1.55 2.59 -5.36%
Adjusted Per Share Value based on latest NOSH - 63,208
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 104.97 89.45 61.07 140.14 98.04 91.46 69.59 7.08%
EPS 12.31 11.11 10.44 32.91 20.39 17.53 13.59 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7781 1.6956 1.5902 1.3937 1.116 0.9228 0.7679 15.01%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.96 3.18 3.80 5.65 3.88 2.49 3.00 -
P/RPS 1.79 3.41 5.92 2.48 2.39 1.62 1.28 5.74%
P/EPS 15.22 27.41 34.67 10.54 11.48 8.46 6.54 15.10%
EY 6.57 3.65 2.88 9.49 8.71 11.82 15.28 -13.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.80 2.28 2.49 2.10 1.61 1.16 -1.64%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 24/08/05 19/08/04 31/07/03 20/08/02 23/08/01 23/08/00 -
Price 2.00 2.68 3.66 6.00 3.92 2.90 3.03 -
P/RPS 1.82 2.87 5.71 2.63 2.41 1.89 1.29 5.90%
P/EPS 15.53 23.10 33.39 11.19 11.60 9.85 6.61 15.29%
EY 6.44 4.33 2.99 8.93 8.62 10.15 15.13 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.51 2.19 2.64 2.12 1.87 1.17 -1.32%

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