[YLI] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 133.56%
YoY- 159.51%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 127,578 98,164 104,824 151,616 101,560 153,806 118,254 1.27%
PBT -20,242 -4,512 8,220 -1,332 -1,500 3,928 -2,954 37.79%
Tax 72 72 292 -306 14 -846 -226 -
NP -20,170 -4,440 8,512 -1,638 -1,486 3,082 -3,180 36.03%
-
NP to SH -17,002 -2,542 10,762 388 -652 2,626 -1,582 48.52%
-
Tax Rate - - -3.55% - - 21.54% - -
Total Cost 147,748 102,604 96,312 153,254 103,046 150,724 121,434 3.32%
-
Net Worth 139,848 156,301 155,634 158,263 152,133 152,031 152,267 -1.40%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 139,848 156,301 155,634 158,263 152,133 152,031 152,267 -1.40%
NOSH 102,950 102,950 102,950 102,105 98,787 98,721 98,874 0.67%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -15.81% -4.52% 8.12% -1.08% -1.46% 2.00% -2.69% -
ROE -12.16% -1.63% 6.91% 0.25% -0.43% 1.73% -1.04% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 124.07 95.46 103.05 148.49 102.81 155.80 119.60 0.61%
EPS -16.54 -2.48 10.58 0.38 -0.66 2.66 -1.60 47.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.52 1.53 1.55 1.54 1.54 1.54 -2.04%
Adjusted Per Share Value based on latest NOSH - 100,625
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 123.98 95.40 101.87 147.34 98.70 149.47 114.92 1.27%
EPS -16.52 -2.47 10.46 0.38 -0.63 2.55 -1.54 48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3591 1.5189 1.5125 1.538 1.4784 1.4774 1.4797 -1.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.32 0.45 0.54 0.715 0.845 0.645 0.37 -
P/RPS 0.26 0.47 0.52 0.48 0.82 0.41 0.31 -2.88%
P/EPS -1.94 -18.20 5.10 188.16 -128.03 24.25 -23.13 -33.82%
EY -51.67 -5.49 19.59 0.53 -0.78 4.12 -4.32 51.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.35 0.46 0.55 0.42 0.24 0.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 28/11/17 29/11/16 26/11/15 27/11/14 27/11/13 29/11/12 -
Price 0.255 0.43 0.475 0.695 0.81 0.865 0.33 -
P/RPS 0.21 0.45 0.46 0.47 0.79 0.56 0.28 -4.67%
P/EPS -1.54 -17.39 4.49 182.89 -122.73 32.52 -20.63 -35.09%
EY -64.84 -5.75 22.27 0.55 -0.81 3.08 -4.85 54.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.31 0.45 0.53 0.56 0.21 -1.65%

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