[YLI] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 66.6%
YoY- 6.7%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 63,065 43,232 38,057 60,115 59,268 46,978 39,247 8.22%
PBT 10,045 7,258 7,873 18,657 18,542 13,514 10,172 -0.20%
Tax -2,451 -1,460 -1,778 -4,546 -5,317 -4,318 -2,390 0.42%
NP 7,594 5,798 6,095 14,111 13,225 9,196 7,782 -0.40%
-
NP to SH 7,594 5,798 6,095 14,111 13,225 9,196 7,782 -0.40%
-
Tax Rate 24.40% 20.12% 22.58% 24.37% 28.68% 31.95% 23.50% -
Total Cost 55,471 37,434 31,962 46,004 46,043 37,782 31,465 9.90%
-
Net Worth 182,453 172,559 166,851 150,916 122,994 99,863 83,411 13.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 182,453 172,559 166,851 150,916 122,994 99,863 83,411 13.92%
NOSH 98,623 98,605 98,148 63,677 62,118 61,265 30,553 21.55%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.04% 13.41% 16.02% 23.47% 22.31% 19.58% 19.83% -
ROE 4.16% 3.36% 3.65% 9.35% 10.75% 9.21% 9.33% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.95 43.84 38.78 94.40 95.41 76.68 128.45 -10.96%
EPS 7.70 5.88 6.21 22.16 21.29 15.01 25.47 -18.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.75 1.70 2.37 1.98 1.63 2.73 -6.27%
Adjusted Per Share Value based on latest NOSH - 64,175
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 61.26 41.99 36.97 58.39 57.57 45.63 38.12 8.22%
EPS 7.38 5.63 5.92 13.71 12.85 8.93 7.56 -0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7722 1.6761 1.6207 1.4659 1.1947 0.97 0.8102 13.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.00 2.56 3.58 7.80 3.64 2.55 2.55 -
P/RPS 3.13 5.84 9.23 8.26 3.82 3.33 1.99 7.83%
P/EPS 25.97 43.54 57.65 35.20 17.10 16.99 10.01 17.21%
EY 3.85 2.30 1.73 2.84 5.85 5.89 9.99 -14.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.46 2.11 3.29 1.84 1.56 0.93 2.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 25/11/04 20/11/03 27/11/02 27/11/01 16/11/00 -
Price 2.08 2.20 3.96 4.88 3.60 2.82 2.55 -
P/RPS 3.25 5.02 10.21 5.17 3.77 3.68 1.99 8.51%
P/EPS 27.01 37.41 63.77 22.02 16.91 18.79 10.01 17.98%
EY 3.70 2.67 1.57 4.54 5.91 5.32 9.99 -15.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.26 2.33 2.06 1.82 1.73 0.93 3.14%

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