[YLI] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 1.36%
YoY- -4.87%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 140,220 97,936 126,130 86,464 76,114 120,230 118,536 2.83%
PBT 15,518 16,174 20,090 14,516 15,746 37,314 37,084 -13.50%
Tax -3,692 -1,792 -4,902 -2,920 -3,556 -9,092 -10,634 -16.15%
NP 11,826 14,382 15,188 11,596 12,190 28,222 26,450 -12.54%
-
NP to SH 11,244 14,382 15,188 11,596 12,190 28,222 26,450 -13.27%
-
Tax Rate 23.79% 11.08% 24.40% 20.12% 22.58% 24.37% 28.68% -
Total Cost 128,394 83,554 110,942 74,868 63,924 92,008 92,086 5.69%
-
Net Worth 195,933 192,088 182,453 172,559 166,851 150,916 122,994 8.06%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 195,933 192,088 182,453 172,559 166,851 150,916 122,994 8.06%
NOSH 98,458 98,506 98,623 98,605 98,148 63,677 62,118 7.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.43% 14.69% 12.04% 13.41% 16.02% 23.47% 22.31% -
ROE 5.74% 7.49% 8.32% 6.72% 7.31% 18.70% 21.51% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 142.41 99.42 127.89 87.69 77.55 188.81 190.82 -4.75%
EPS 11.42 14.60 15.40 11.76 12.42 44.32 42.58 -19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.95 1.85 1.75 1.70 2.37 1.98 0.08%
Adjusted Per Share Value based on latest NOSH - 98,590
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 136.20 95.13 122.51 83.99 73.93 116.78 115.14 2.83%
EPS 10.92 13.97 14.75 11.26 11.84 27.41 25.69 -13.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9032 1.8658 1.7722 1.6761 1.6207 1.4659 1.1947 8.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.86 3.24 2.00 2.56 3.58 7.80 3.64 -
P/RPS 0.60 3.26 1.56 2.92 4.62 4.13 1.91 -17.53%
P/EPS 7.53 22.19 12.99 21.77 28.82 17.60 8.55 -2.09%
EY 13.28 4.51 7.70 4.59 3.47 5.68 11.70 2.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.66 1.08 1.46 2.11 3.29 1.84 -21.49%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 27/11/07 22/11/06 29/11/05 25/11/04 20/11/03 27/11/02 -
Price 0.56 2.76 2.08 2.20 3.96 4.88 3.60 -
P/RPS 0.39 2.78 1.63 2.51 5.11 2.58 1.89 -23.10%
P/EPS 4.90 18.90 13.51 18.71 31.88 11.01 8.45 -8.67%
EY 20.39 5.29 7.40 5.35 3.14 9.08 11.83 9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 1.42 1.12 1.26 2.33 2.06 1.82 -26.77%

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