[YLI] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -43.29%
YoY- 56.25%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 26,696 28,601 21,927 18,755 17,621 15,049 11,492 15.07%
PBT 3,990 5,025 5,465 5,682 4,727 2,863 3,347 2.97%
Tax -1,214 -1,389 -1,272 -732 -1,559 -257 -762 8.06%
NP 2,776 3,636 4,193 4,950 3,168 2,606 2,585 1.19%
-
NP to SH 2,776 3,636 4,193 4,950 3,168 2,606 2,585 1.19%
-
Tax Rate 30.43% 27.64% 23.28% 12.88% 32.98% 8.98% 22.77% -
Total Cost 23,920 24,965 17,734 13,805 14,453 12,443 8,907 17.88%
-
Net Worth 179,160 171,453 159,919 124,796 108,265 90,537 74,940 15.62%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,890 6,897 - - - - - -
Div Payout % 248.23% 189.70% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 179,160 171,453 159,919 124,796 108,265 90,537 74,940 15.62%
NOSH 98,439 98,536 97,511 62,398 61,514 61,173 30,340 21.66%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.40% 12.71% 19.12% 26.39% 17.98% 17.32% 22.49% -
ROE 1.55% 2.12% 2.62% 3.97% 2.93% 2.88% 3.45% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 27.12 29.03 22.49 30.06 28.65 24.60 37.88 -5.41%
EPS 2.82 3.69 4.30 5.23 5.15 4.26 8.52 -16.82%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.74 1.64 2.00 1.76 1.48 2.47 -4.96%
Adjusted Per Share Value based on latest NOSH - 62,398
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 25.93 27.78 21.30 18.22 17.12 14.62 11.16 15.07%
EPS 2.70 3.53 4.07 4.81 3.08 2.53 2.51 1.22%
DPS 6.69 6.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7403 1.6654 1.5534 1.2122 1.0516 0.8794 0.7279 15.62%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.18 4.20 4.34 4.00 4.28 2.42 3.08 -
P/RPS 8.04 14.47 19.30 13.31 14.94 9.84 8.13 -0.18%
P/EPS 77.30 113.82 100.93 50.42 83.11 56.81 36.15 13.49%
EY 1.29 0.88 0.99 1.98 1.20 1.76 2.77 -11.95%
DY 3.21 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 2.41 2.65 2.00 2.43 1.64 1.25 -0.67%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 26/05/05 27/05/04 29/05/03 30/05/02 24/05/01 29/05/00 -
Price 1.99 3.86 3.86 4.66 3.94 2.60 3.15 -
P/RPS 7.34 13.30 17.17 15.50 13.75 10.57 8.32 -2.06%
P/EPS 70.57 104.61 89.77 58.74 76.50 61.03 36.97 11.37%
EY 1.42 0.96 1.11 1.70 1.31 1.64 2.70 -10.15%
DY 3.52 1.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 2.22 2.35 2.33 2.24 1.76 1.28 -2.64%

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