[YLI] YoY Quarter Result on 31-Mar-2005 [#4]

Stock

[YLI] YLI HOLDINGS BHD

Announcement Date

26-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2005

Quarter

31-Mar-2005 [#4]

Profit Trend

QoQ- -28.43%

YoY- -13.28%

Quarter Report

YLI Holding-Interim Report-Mar.05.xls

Latest QR

Upcoming QR

YLI's Result

YLI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Quarter Result
Revenue	23,559	24,240	26,696	28,601	21,927	18,755	17,621	4.95%
YoY %	-2.81%	-9.20%	-6.66%	30.44%	16.91%	6.44%	-	-
Horiz. %	133.70%	137.56%	151.50%	162.31%	124.44%	106.44%	100.00%	-
PBT	2,616	3,749	3,990	5,025	5,465	5,682	4,727	-9.38%
YoY %	-30.22%	-6.04%	-20.60%	-8.05%	-3.82%	20.20%	-	-
Horiz. %	55.34%	79.31%	84.41%	106.30%	115.61%	120.20%	100.00%	-
Tax	-520	-1,530	-1,214	-1,389	-1,272	-732	-1,559	-16.70%
YoY %	66.01%	-26.03%	12.60%	-9.20%	-73.77%	53.05%	-	-
Horiz. %	33.35%	98.14%	77.87%	89.10%	81.59%	46.95%	100.00%	-
NP	2,096	2,219	2,776	3,636	4,193	4,950	3,168	-6.64%
YoY %	-5.54%	-20.06%	-23.65%	-13.28%	-15.29%	56.25%	-	-
Horiz. %	66.16%	70.04%	87.63%	114.77%	132.35%	156.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,096	2,219	2,776	3,636	4,193	4,950	3,168	-6.64%
YoY %	-5.54%	-20.06%	-23.65%	-13.28%	-15.29%	56.25%	-	-
Horiz. %	66.16%	70.04%	87.63%	114.77%	132.35%	156.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.88%	40.81%	30.43%	27.64%	23.28%	12.88%	32.98%	-
YoY %	-51.29%	34.11%	10.09%	18.73%	80.75%	-60.95%	-	-
Horiz. %	60.28%	123.74%	92.27%	83.81%	70.59%	39.05%	100.00%	-
Total Cost	21,463	22,021	23,920	24,965	17,734	13,805	14,453	6.80%
YoY %	-2.53%	-7.94%	-4.19%	40.77%	28.46%	-4.48%	-	-
Horiz. %	148.50%	152.36%	165.50%	172.73%	122.70%	95.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,855	189,354	179,160	171,453	159,919	124,796	108,265	10.18%
YoY %	2.38%	5.69%	4.50%	7.21%	28.14%	15.27%	-	-
Horiz. %	179.06%	174.90%	165.48%	158.36%	147.71%	115.27%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	6,888	6,903	6,890	6,897	-	-	-	-
YoY %	-0.22%	0.19%	-0.10%	0.00%	-	-	-	-
Horiz. %	99.87%	100.09%	99.90%	100.00%	-	-	-	-
Div Payout %	328.64%	311.11%	248.23%	189.70%	-	-	-	-
YoY %	5.63%	25.33%	30.85%	0.00%	-	-	-	-
Horiz. %	173.24%	164.00%	130.85%	100.00%	-	-	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	193,855	189,354	179,160	171,453	159,919	124,796	108,265	10.18%
YoY %	2.38%	5.69%	4.50%	7.21%	28.14%	15.27%	-	-
Horiz. %	179.06%	174.90%	165.48%	158.36%	147.71%	115.27%	100.00%	-
NOSH	98,403	98,622	98,439	98,536	97,511	62,398	61,514	8.13%
YoY %	-0.22%	0.19%	-0.10%	1.05%	56.27%	1.44%	-	-
Horiz. %	159.97%	160.32%	160.03%	160.18%	158.52%	101.44%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	8.90%	9.15%	10.40%	12.71%	19.12%	26.39%	17.98%	-
YoY %	-2.73%	-12.02%	-18.17%	-33.53%	-27.55%	46.77%	-	-
Horiz. %	49.50%	50.89%	57.84%	70.69%	106.34%	146.77%	100.00%	-
ROE	1.08%	1.17%	1.55%	2.12%	2.62%	3.97%	2.93%	-
YoY %	-7.69%	-24.52%	-26.89%	-19.08%	-34.01%	35.49%	-	-
Horiz. %	36.86%	39.93%	52.90%	72.35%	89.42%	135.49%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	23.94	24.58	27.12	29.03	22.49	30.06	28.65	-2.94%
YoY %	-2.60%	-9.37%	-6.58%	29.08%	-25.18%	4.92%	-	-
Horiz. %	83.56%	85.79%	94.66%	101.33%	78.50%	104.92%	100.00%	-
EPS	2.13	2.25	2.82	3.69	4.30	5.23	5.15	-13.67%
YoY %	-5.33%	-20.21%	-23.58%	-14.19%	-17.78%	1.55%	-	-
Horiz. %	41.36%	43.69%	54.76%	71.65%	83.50%	101.55%	100.00%	-
DPS	7.00	7.00	7.00	7.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	-	-	-	-
NAPS	1.97	1.92	1.82	1.74	1.64	2.00	1.76	1.89%
YoY %	2.60%	5.49%	4.60%	6.10%	-18.00%	13.64%	-	-
Horiz. %	111.93%	109.09%	103.41%	98.86%	93.18%	113.64%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 98,536
RPS	22.88	23.55	25.93	27.78	21.30	18.22	17.12	4.94%
YoY %	-2.85%	-9.18%	-6.66%	30.42%	16.90%	6.43%	-	-
Horiz. %	133.64%	137.56%	151.46%	162.27%	124.42%	106.43%	100.00%	-
EPS	2.04	2.16	2.70	3.53	4.07	4.81	3.08	-6.63%
YoY %	-5.56%	-20.00%	-23.51%	-13.27%	-15.38%	56.17%	-	-
Horiz. %	66.23%	70.13%	87.66%	114.61%	132.14%	156.17%	100.00%	-
DPS	6.69	6.71	6.69	6.70	0.00	0.00	0.00	-
YoY %	-0.30%	0.30%	-0.15%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.85%	100.15%	99.85%	100.00%	-	-	-	-
NAPS	1.883	1.8393	1.7403	1.6654	1.5534	1.2122	1.0516	10.18%
YoY %	2.38%	5.69%	4.50%	7.21%	28.15%	15.27%	-	-
Horiz. %	179.06%	174.90%	165.49%	158.37%	147.72%	115.27%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	1.41	2.19	2.18	4.20	4.34	4.00	4.28	-
P/RPS	5.89	8.91	8.04	14.47	19.30	13.31	14.94	-14.35%
YoY %	-33.89%	10.82%	-44.44%	-25.03%	45.00%	-10.91%	-	-
Horiz. %	39.42%	59.64%	53.82%	96.85%	129.18%	89.09%	100.00%	-
P/EPS	66.20	97.33	77.30	113.82	100.93	50.42	83.11	-3.71%
YoY %	-31.98%	25.91%	-32.09%	12.77%	100.18%	-39.33%	-	-
Horiz. %	79.65%	117.11%	93.01%	136.95%	121.44%	60.67%	100.00%	-
EY	1.51	1.03	1.29	0.88	0.99	1.98	1.20	3.90%
YoY %	46.60%	-20.16%	46.59%	-11.11%	-50.00%	65.00%	-	-
Horiz. %	125.83%	85.83%	107.50%	73.33%	82.50%	165.00%	100.00%	-
DY	4.96	3.20	3.21	1.67	0.00	0.00	0.00	-
YoY %	55.00%	-0.31%	92.22%	0.00%	0.00%	0.00%	-	-
Horiz. %	297.01%	191.62%	192.22%	100.00%	-	-	-	-
P/NAPS	0.72	1.14	1.20	2.41	2.65	2.00	2.43	-18.33%
YoY %	-36.84%	-5.00%	-50.21%	-9.06%	32.50%	-17.70%	-	-
Horiz. %	29.63%	46.91%	49.38%	99.18%	109.05%	82.30%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	20/05/08	29/05/07	29/05/06	26/05/05	27/05/04	29/05/03	30/05/02	-
Price	1.50	2.69	1.99	3.86	3.86	4.66	3.94	-
P/RPS	6.27	10.94	7.34	13.30	17.17	15.50	13.75	-12.25%
YoY %	-42.69%	49.05%	-44.81%	-22.54%	10.77%	12.73%	-	-
Horiz. %	45.60%	79.56%	53.38%	96.73%	124.87%	112.73%	100.00%	-
P/EPS	70.42	119.56	70.57	104.61	89.77	58.74	76.50	-1.36%
YoY %	-41.10%	69.42%	-32.54%	16.53%	52.83%	-23.22%	-	-
Horiz. %	92.05%	156.29%	92.25%	136.75%	117.35%	76.78%	100.00%	-
EY	1.42	0.84	1.42	0.96	1.11	1.70	1.31	1.35%
YoY %	69.05%	-40.85%	47.92%	-13.51%	-34.71%	29.77%	-	-
Horiz. %	108.40%	64.12%	108.40%	73.28%	84.73%	129.77%	100.00%	-
DY	4.67	2.60	3.52	1.81	0.00	0.00	0.00	-
YoY %	79.62%	-26.14%	94.48%	0.00%	0.00%	0.00%	-	-
Horiz. %	258.01%	143.65%	194.48%	100.00%	-	-	-	-
P/NAPS	0.76	1.40	1.09	2.22	2.35	2.33	2.24	-16.47%
YoY %	-45.71%	28.44%	-50.90%	-5.53%	0.86%	4.02%	-	-
Horiz. %	33.93%	62.50%	48.66%	99.11%	104.91%	104.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos