[YLI] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -46.07%
YoY- -70.48%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 156,576 78,043 69,920 122,235 107,053 123,385 104,097 7.03%
PBT -2,733 -46,163 3,037 4,535 13,217 18,992 17,279 -
Tax 716 -317 -794 -2,162 -1,861 -5,227 -4,104 -
NP -2,017 -46,480 2,243 2,373 11,356 13,765 13,175 -
-
NP to SH -1,726 -41,862 2,094 3,352 11,356 13,765 13,175 -
-
Tax Rate - - 26.14% 47.67% 14.08% 27.52% 23.75% -
Total Cost 158,593 124,523 67,677 119,862 95,697 109,620 90,922 9.70%
-
Net Worth 178,249 153,546 184,637 197,528 197,943 192,025 183,054 -0.44%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 981 2,467 6,888 6,903 6,890 -
Div Payout % - - 46.89% 73.61% 60.66% 50.15% 52.30% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 178,249 153,546 184,637 197,528 197,943 192,025 183,054 -0.44%
NOSH 115,000 98,426 92,318 98,764 98,479 98,474 98,416 2.62%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.29% -59.56% 3.21% 1.94% 10.61% 11.16% 12.66% -
ROE -0.97% -27.26% 1.13% 1.70% 5.74% 7.17% 7.20% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 136.15 79.29 75.74 123.76 108.71 125.30 105.77 4.29%
EPS -1.50 -42.53 2.27 3.39 11.53 13.98 13.39 -
DPS 0.00 0.00 1.06 2.50 7.00 7.00 7.00 -
NAPS 1.55 1.56 2.00 2.00 2.01 1.95 1.86 -2.99%
Adjusted Per Share Value based on latest NOSH - 98,764
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 152.09 75.81 67.92 118.73 103.98 119.85 101.11 7.03%
EPS -1.68 -40.66 2.03 3.26 11.03 13.37 12.80 -
DPS 0.00 0.00 0.95 2.40 6.69 6.71 6.69 -
NAPS 1.7314 1.4914 1.7935 1.9187 1.9227 1.8652 1.7781 -0.44%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.37 0.37 0.63 0.90 1.14 3.24 1.96 -
P/RPS 0.27 0.47 0.83 0.73 1.05 2.59 1.85 -27.41%
P/EPS -24.65 -0.87 27.78 26.52 9.89 23.18 14.64 -
EY -4.06 -114.95 3.60 3.77 10.12 4.31 6.83 -
DY 0.00 0.00 1.69 2.78 6.14 2.16 3.57 -
P/NAPS 0.24 0.24 0.32 0.45 0.57 1.66 1.05 -21.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 26/08/10 20/08/09 28/08/08 28/08/07 22/08/06 -
Price 0.35 0.37 0.63 0.92 0.93 3.20 2.00 -
P/RPS 0.26 0.47 0.83 0.74 0.86 2.55 1.89 -28.12%
P/EPS -23.32 -0.87 27.78 27.11 8.06 22.89 14.94 -
EY -4.29 -114.95 3.60 3.69 12.40 4.37 6.69 -
DY 0.00 0.00 1.69 2.72 7.53 2.19 3.50 -
P/NAPS 0.23 0.24 0.32 0.46 0.46 1.64 1.08 -22.70%

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