[YLI] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 7.37%
YoY- -71.47%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 100,822 143,074 71,082 90,312 128,592 100,777 132,481 -4.44%
PBT -6,201 -3,822 -2,094 1,870 9,442 13,400 20,876 -
Tax 214 -344 -713 -946 -2,968 -1,670 -5,129 -
NP -5,986 -4,166 -2,808 924 6,474 11,729 15,746 -
-
NP to SH -3,877 -1,953 -741 1,902 6,668 11,729 15,746 -
-
Tax Rate - - - 50.59% 31.43% 12.46% 24.57% -
Total Cost 106,809 147,241 73,890 89,388 122,117 89,048 116,734 -1.46%
-
Net Worth 148,850 153,382 195,592 194,859 194,920 192,095 186,318 -3.66%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 148,850 153,382 195,592 194,859 194,920 192,095 186,318 -3.66%
NOSH 98,576 98,322 99,285 98,413 98,444 98,510 98,580 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.94% -2.91% -3.95% 1.02% 5.04% 11.64% 11.89% -
ROE -2.60% -1.27% -0.38% 0.98% 3.42% 6.11% 8.45% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.28 145.52 71.59 91.77 130.62 102.30 134.39 -4.44%
EPS -3.93 -1.99 -0.75 1.93 6.77 11.91 15.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.56 1.97 1.98 1.98 1.95 1.89 -3.66%
Adjusted Per Share Value based on latest NOSH - 98,363
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 97.93 138.97 69.05 87.72 124.91 97.89 128.68 -4.44%
EPS -3.77 -1.90 -0.72 1.85 6.48 11.39 15.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4458 1.4899 1.8999 1.8927 1.8933 1.8659 1.8098 -3.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.38 0.60 0.80 0.57 2.75 1.90 -
P/RPS 0.30 0.26 0.84 0.87 0.44 2.69 1.41 -22.71%
P/EPS -7.88 -19.13 -80.36 41.38 8.42 23.10 11.89 -
EY -12.69 -5.23 -1.24 2.42 11.88 4.33 8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.30 0.40 0.29 1.41 1.01 -23.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.34 0.50 0.55 0.74 0.62 1.95 2.11 -
P/RPS 0.33 0.34 0.77 0.81 0.47 1.91 1.57 -22.87%
P/EPS -8.64 -25.17 -73.66 38.28 9.15 16.38 13.21 -
EY -11.57 -3.97 -1.36 2.61 10.92 6.11 7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.28 0.37 0.31 1.00 1.12 -23.17%

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