[YLI] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 26.0%
YoY- 43.81%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 86,464 76,114 120,230 118,536 93,956 78,494 54,082 -0.49%
PBT 14,516 15,746 37,314 37,084 27,028 20,344 15,186 0.04%
Tax -2,920 -3,556 -9,092 -10,634 -8,636 -4,780 -3,466 0.18%
NP 11,596 12,190 28,222 26,450 18,392 15,564 11,720 0.01%
-
NP to SH 11,596 12,190 28,222 26,450 18,392 15,564 11,720 0.01%
-
Tax Rate 20.12% 22.58% 24.37% 28.68% 31.95% 23.50% 22.82% -
Total Cost 74,868 63,924 92,008 92,086 75,564 62,930 42,362 -0.60%
-
Net Worth 172,559 166,851 150,916 122,994 99,863 83,411 67,211 -0.99%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 172,559 166,851 150,916 122,994 99,863 83,411 67,211 -0.99%
NOSH 98,605 98,148 63,677 62,118 61,265 30,553 30,005 -1.25%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 13.41% 16.02% 23.47% 22.31% 19.58% 19.83% 21.67% -
ROE 6.72% 7.31% 18.70% 21.51% 18.42% 18.66% 17.44% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 87.69 77.55 188.81 190.82 153.36 256.91 180.24 0.76%
EPS 11.76 12.42 44.32 42.58 30.02 50.94 39.06 1.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.70 2.37 1.98 1.63 2.73 2.24 0.26%
Adjusted Per Share Value based on latest NOSH - 62,174
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 83.99 73.93 116.78 115.14 91.26 76.24 52.53 -0.49%
EPS 11.26 11.84 27.41 25.69 17.86 15.12 11.38 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6761 1.6207 1.4659 1.1947 0.97 0.8102 0.6528 -0.99%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.56 3.58 7.80 3.64 2.55 2.55 0.00 -
P/RPS 2.92 4.62 4.13 1.91 1.66 0.99 0.00 -100.00%
P/EPS 21.77 28.82 17.60 8.55 8.49 5.01 0.00 -100.00%
EY 4.59 3.47 5.68 11.70 11.77 19.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 2.11 3.29 1.84 1.56 0.93 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 25/11/04 20/11/03 27/11/02 27/11/01 16/11/00 26/11/99 -
Price 2.20 3.96 4.88 3.60 2.82 2.55 0.00 -
P/RPS 2.51 5.11 2.58 1.89 1.84 0.99 0.00 -100.00%
P/EPS 18.71 31.88 11.01 8.45 9.39 5.01 0.00 -100.00%
EY 5.35 3.14 9.08 11.83 10.65 19.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.33 2.06 1.82 1.73 0.93 0.00 -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
Post a Comment