[YLI] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -1212.0%
YoY- -138.96%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 110,502 75,617 107,306 53,312 67,734 96,444 75,583 6.52%
PBT 3,181 -4,651 -2,867 -1,571 1,403 7,082 10,050 -17.43%
Tax -457 161 -258 -535 -710 -2,226 -1,253 -15.46%
NP 2,724 -4,490 -3,125 -2,106 693 4,856 8,797 -17.73%
-
NP to SH 2,143 -2,908 -1,465 -556 1,427 5,001 8,797 -20.95%
-
Tax Rate 14.37% - - - 50.61% 31.43% 12.47% -
Total Cost 107,778 80,107 110,431 55,418 67,041 91,588 66,786 8.29%
-
Net Worth 152,369 148,850 153,382 195,592 194,859 194,920 192,095 -3.78%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 152,369 148,850 153,382 195,592 194,859 194,920 192,095 -3.78%
NOSH 98,302 98,576 98,322 99,285 98,413 98,444 98,510 -0.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.47% -5.94% -2.91% -3.95% 1.02% 5.04% 11.64% -
ROE 1.41% -1.95% -0.96% -0.28% 0.73% 2.57% 4.58% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 112.41 76.71 109.14 53.70 68.83 97.97 76.73 6.56%
EPS 2.18 -2.95 -1.49 -0.56 1.45 5.08 8.93 -20.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.51 1.56 1.97 1.98 1.98 1.95 -3.75%
Adjusted Per Share Value based on latest NOSH - 97,741
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 107.33 73.45 104.23 51.78 65.79 93.68 73.42 6.52%
EPS 2.08 -2.82 -1.42 -0.54 1.39 4.86 8.54 -20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.4458 1.4899 1.8999 1.8927 1.8933 1.8659 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.72 0.31 0.38 0.60 0.80 0.57 2.75 -
P/RPS 0.64 0.40 0.35 1.12 1.16 0.58 3.58 -24.92%
P/EPS 33.03 -10.51 -25.50 -107.14 55.17 11.22 30.80 1.17%
EY 3.03 -9.52 -3.92 -0.93 1.81 8.91 3.25 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.21 0.24 0.30 0.40 0.29 1.41 -17.01%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 23/02/12 24/02/11 24/02/10 26/02/09 26/02/08 -
Price 0.85 0.34 0.50 0.55 0.74 0.62 1.95 -
P/RPS 0.76 0.44 0.46 1.02 1.08 0.63 2.54 -18.20%
P/EPS 38.99 -11.53 -33.56 -98.21 51.03 12.20 21.84 10.13%
EY 2.56 -8.68 -2.98 -1.02 1.96 8.19 4.58 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.23 0.32 0.28 0.37 0.31 1.00 -9.47%

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