[YLI] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock

[YLI] YLI HOLDINGS BHD

Announcement Date

24-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

30-Jun-2005 [#1]

Profit Trend

QoQ- -22.76%

YoY- 6.48%

Quarter Report

YLI Holding-Interim Report-Jun.05.xls

Latest QR

Upcoming QR

YLI's Result

YLI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	138,844	107,200	108,064	92,088	62,872	144,272	100,928	5.45%
YoY %	29.52%	-0.80%	17.35%	46.47%	-56.42%	42.95%	-	-
Horiz. %	137.57%	106.21%	107.07%	91.24%	62.29%	142.95%	100.00%	-
PBT	17,568	15,364	17,020	14,304	12,360	45,748	29,856	-8.45%
YoY %	14.35%	-9.73%	18.99%	15.73%	-72.98%	53.23%	-	-
Horiz. %	58.84%	51.46%	57.01%	47.91%	41.40%	153.23%	100.00%	-
Tax	-4,096	-3,744	-4,344	-2,864	-1,616	-11,868	-8,864	-12.06%
YoY %	-9.40%	13.81%	-51.68%	-77.23%	86.38%	-33.89%	-	-
Horiz. %	46.21%	42.24%	49.01%	32.31%	18.23%	133.89%	100.00%	-
NP	13,472	11,620	12,676	11,440	10,744	33,880	20,992	-7.11%
YoY %	15.94%	-8.33%	10.80%	6.48%	-68.29%	61.39%	-	-
Horiz. %	64.18%	55.35%	60.38%	54.50%	51.18%	161.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,472	11,620	12,676	11,440	10,744	33,880	20,992	-7.11%
YoY %	15.94%	-8.33%	10.80%	6.48%	-68.29%	61.39%	-	-
Horiz. %	64.18%	55.35%	60.38%	54.50%	51.18%	161.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.32%	24.37%	25.52%	20.02%	13.07%	25.94%	29.69%	-
YoY %	-4.31%	-4.51%	27.47%	53.18%	-49.61%	-12.63%	-	-
Horiz. %	78.54%	82.08%	85.95%	67.43%	44.02%	87.37%	100.00%	-
Total Cost	125,372	95,580	95,388	80,648	52,128	110,392	79,936	7.78%
YoY %	31.17%	0.20%	18.28%	54.71%	-52.78%	38.10%	-	-
Horiz. %	156.84%	119.57%	119.33%	100.89%	65.21%	138.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,943	192,025	183,054	174,558	163,708	143,484	114,897	9.48%
YoY %	3.08%	4.90%	4.87%	6.63%	14.09%	24.88%	-	-
Horiz. %	172.28%	167.13%	159.32%	151.93%	142.48%	124.88%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	197,943	192,025	183,054	174,558	163,708	143,484	114,897	9.48%
YoY %	3.08%	4.90%	4.87%	6.63%	14.09%	24.88%	-	-
Horiz. %	172.28%	167.13%	159.32%	151.93%	142.48%	124.88%	100.00%	-
NOSH	98,479	98,474	98,416	98,620	98,029	63,208	62,106	7.97%
YoY %	0.01%	0.06%	-0.21%	0.60%	55.09%	1.77%	-	-
Horiz. %	158.57%	158.56%	158.46%	158.79%	157.84%	101.77%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	9.70%	10.84%	11.73%	12.42%	17.09%	23.48%	20.80%	-
YoY %	-10.52%	-7.59%	-5.56%	-27.33%	-27.21%	12.88%	-	-
Horiz. %	46.63%	52.12%	56.39%	59.71%	82.16%	112.88%	100.00%	-
ROE	6.81%	6.05%	6.92%	6.55%	6.56%	23.61%	18.27%	-
YoY %	12.56%	-12.57%	5.65%	-0.15%	-72.22%	29.23%	-	-
Horiz. %	37.27%	33.11%	37.88%	35.85%	35.91%	129.23%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	140.99	108.86	109.80	93.38	64.14	228.25	162.51	-2.33%
YoY %	29.51%	-0.86%	17.58%	45.59%	-71.90%	40.45%	-	-
Horiz. %	86.76%	66.99%	67.57%	57.46%	39.47%	140.45%	100.00%	-
EPS	13.68	11.80	12.88	11.60	10.96	53.60	33.80	-13.98%
YoY %	15.93%	-8.39%	11.03%	5.84%	-79.55%	58.58%	-	-
Horiz. %	40.47%	34.91%	38.11%	34.32%	32.43%	158.58%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.01	1.95	1.86	1.77	1.67	2.27	1.85	1.39%
YoY %	3.08%	4.84%	5.08%	5.99%	-26.43%	22.70%	-	-
Horiz. %	108.65%	105.41%	100.54%	95.68%	90.27%	122.70%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 98,620
RPS	134.86	104.13	104.97	89.45	61.07	140.14	98.04	5.45%
YoY %	29.51%	-0.80%	17.35%	46.47%	-56.42%	42.94%	-	-
Horiz. %	137.56%	106.21%	107.07%	91.24%	62.29%	142.94%	100.00%	-
EPS	13.09	11.29	12.31	11.11	10.44	32.91	20.39	-7.11%
YoY %	15.94%	-8.29%	10.80%	6.42%	-68.28%	61.40%	-	-
Horiz. %	64.20%	55.37%	60.37%	54.49%	51.20%	161.40%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9227	1.8652	1.7781	1.6956	1.5902	1.3937	1.116	9.48%
YoY %	3.08%	4.90%	4.87%	6.63%	14.10%	24.88%	-	-
Horiz. %	172.28%	167.13%	159.33%	151.94%	142.49%	124.88%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	1.14	3.24	1.96	3.18	3.80	5.65	3.88	-
P/RPS	0.81	2.98	1.79	3.41	5.92	2.48	2.39	-16.48%
YoY %	-72.82%	66.48%	-47.51%	-42.40%	138.71%	3.77%	-	-
Horiz. %	33.89%	124.69%	74.90%	142.68%	247.70%	103.77%	100.00%	-
P/EPS	8.33	27.46	15.22	27.41	34.67	10.54	11.48	-5.20%
YoY %	-69.66%	80.42%	-44.47%	-20.94%	228.94%	-8.19%	-	-
Horiz. %	72.56%	239.20%	132.58%	238.76%	302.00%	91.81%	100.00%	-
EY	12.00	3.64	6.57	3.65	2.88	9.49	8.71	5.48%
YoY %	229.67%	-44.60%	80.00%	26.74%	-69.65%	8.96%	-	-
Horiz. %	137.77%	41.79%	75.43%	41.91%	33.07%	108.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	1.66	1.05	1.80	2.28	2.49	2.10	-19.51%
YoY %	-65.66%	58.10%	-41.67%	-21.05%	-8.43%	18.57%	-	-
Horiz. %	27.14%	79.05%	50.00%	85.71%	108.57%	118.57%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/08/07	22/08/06	24/08/05	19/08/04	31/07/03	20/08/02	-
Price	0.93	3.20	2.00	2.68	3.66	6.00	3.92	-
P/RPS	0.66	2.94	1.82	2.87	5.71	2.63	2.41	-19.39%
YoY %	-77.55%	61.54%	-36.59%	-49.74%	117.11%	9.13%	-	-
Horiz. %	27.39%	121.99%	75.52%	119.09%	236.93%	109.13%	100.00%	-
P/EPS	6.80	27.12	15.53	23.10	33.39	11.19	11.60	-8.50%
YoY %	-74.93%	74.63%	-32.77%	-30.82%	198.39%	-3.53%	-	-
Horiz. %	58.62%	233.79%	133.88%	199.14%	287.84%	96.47%	100.00%	-
EY	14.71	3.69	6.44	4.33	2.99	8.93	8.62	9.30%
YoY %	298.64%	-42.70%	48.73%	44.82%	-66.52%	3.60%	-	-
Horiz. %	170.65%	42.81%	74.71%	50.23%	34.69%	103.60%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	1.64	1.08	1.51	2.19	2.64	2.12	-22.46%
YoY %	-71.95%	51.85%	-28.48%	-31.05%	-17.05%	24.53%	-	-
Horiz. %	21.70%	77.36%	50.94%	71.23%	103.30%	124.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos