[YLI] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 20.19%
YoY- -22.75%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 99,361 73,407 70,176 80,344 95,000 74,504 61,556 8.30%
PBT 15,657 12,610 14,469 22,195 30,486 22,630 16,923 -1.28%
Tax -3,847 -2,520 -3,294 -5,235 -8,532 -6,223 -3,146 3.40%
NP 11,810 10,090 11,175 16,960 21,954 16,407 13,777 -2.53%
-
NP to SH 11,810 10,090 11,175 16,960 21,954 16,407 13,777 -2.53%
-
Tax Rate 24.57% 19.98% 22.77% 23.59% 27.99% 27.50% 18.59% -
Total Cost 87,551 63,317 59,001 63,384 73,046 58,097 47,779 10.61%
-
Net Worth 186,318 176,377 168,067 153,044 131,811 107,255 50,974 24.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 186,318 176,377 168,067 153,044 131,811 107,255 50,974 24.10%
NOSH 98,580 98,535 98,284 96,254 62,175 61,288 34,913 18.87%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.89% 13.75% 15.92% 21.11% 23.11% 22.02% 22.38% -
ROE 6.34% 5.72% 6.65% 11.08% 16.66% 15.30% 27.03% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 100.79 74.50 71.40 83.47 152.79 121.56 176.31 -8.89%
EPS 11.98 10.24 11.37 17.62 35.31 26.77 39.46 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.79 1.71 1.59 2.12 1.75 1.46 4.39%
Adjusted Per Share Value based on latest NOSH - 96,904
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.51 71.30 68.16 78.04 92.28 72.37 59.79 8.30%
EPS 11.47 9.80 10.85 16.47 21.32 15.94 13.38 -2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8098 1.7132 1.6325 1.4866 1.2803 1.0418 0.4951 24.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.90 1.75 4.34 4.96 3.80 2.92 2.46 -
P/RPS 1.89 2.35 6.08 5.94 2.49 2.40 1.40 5.12%
P/EPS 15.86 17.09 38.17 28.15 10.76 10.91 6.23 16.84%
EY 6.31 5.85 2.62 3.55 9.29 9.17 16.04 -14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.98 2.54 3.12 1.79 1.67 1.68 -8.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 24/02/05 26/02/04 26/02/03 27/02/02 21/02/01 -
Price 2.11 1.71 3.90 4.80 4.12 3.80 2.41 -
P/RPS 2.09 2.30 5.46 5.75 2.70 3.13 1.37 7.28%
P/EPS 17.61 16.70 34.30 27.24 11.67 14.19 6.11 19.28%
EY 5.68 5.99 2.92 3.67 8.57 7.04 16.37 -16.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.96 2.28 3.02 1.94 2.17 1.65 -6.25%

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