[YLI] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 55.52%
YoY- 17.05%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 67,734 96,444 75,583 99,361 73,407 70,176 80,344 -2.80%
PBT 1,403 7,082 10,050 15,657 12,610 14,469 22,195 -36.85%
Tax -710 -2,226 -1,253 -3,847 -2,520 -3,294 -5,235 -28.29%
NP 693 4,856 8,797 11,810 10,090 11,175 16,960 -41.28%
-
NP to SH 1,427 5,001 8,797 11,810 10,090 11,175 16,960 -33.77%
-
Tax Rate 50.61% 31.43% 12.47% 24.57% 19.98% 22.77% 23.59% -
Total Cost 67,041 91,588 66,786 87,551 63,317 59,001 63,384 0.93%
-
Net Worth 194,859 194,920 192,095 186,318 176,377 168,067 153,044 4.10%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 194,859 194,920 192,095 186,318 176,377 168,067 153,044 4.10%
NOSH 98,413 98,444 98,510 98,580 98,535 98,284 96,254 0.37%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.02% 5.04% 11.64% 11.89% 13.75% 15.92% 21.11% -
ROE 0.73% 2.57% 4.58% 6.34% 5.72% 6.65% 11.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 68.83 97.97 76.73 100.79 74.50 71.40 83.47 -3.16%
EPS 1.45 5.08 8.93 11.98 10.24 11.37 17.62 -34.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.98 1.95 1.89 1.79 1.71 1.59 3.72%
Adjusted Per Share Value based on latest NOSH - 98,504
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 65.79 93.68 73.42 96.51 71.30 68.16 78.04 -2.80%
EPS 1.39 4.86 8.54 11.47 9.80 10.85 16.47 -33.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8927 1.8933 1.8659 1.8098 1.7132 1.6325 1.4866 4.10%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.80 0.57 2.75 1.90 1.75 4.34 4.96 -
P/RPS 1.16 0.58 3.58 1.89 2.35 6.08 5.94 -23.81%
P/EPS 55.17 11.22 30.80 15.86 17.09 38.17 28.15 11.85%
EY 1.81 8.91 3.25 6.31 5.85 2.62 3.55 -10.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 1.41 1.01 0.98 2.54 3.12 -28.96%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 26/02/08 27/02/07 23/02/06 24/02/05 26/02/04 -
Price 0.74 0.62 1.95 2.11 1.71 3.90 4.80 -
P/RPS 1.08 0.63 2.54 2.09 2.30 5.46 5.75 -24.30%
P/EPS 51.03 12.20 21.84 17.61 16.70 34.30 27.24 11.01%
EY 1.96 8.19 4.58 5.68 5.99 2.92 3.67 -9.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 1.00 1.12 0.96 2.28 3.02 -29.50%

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