[YLI] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -67.03%
YoY- -88.15%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 141,914 101,501 66,832 107,302 120,284 109,504 119,936 2.84%
PBT -3,913 -45,155 2,136 615 12,338 17,448 19,387 -
Tax -36 470 -635 -1,692 -2,723 -3,822 -4,725 -55.60%
NP -3,949 -44,685 1,501 -1,077 9,615 13,626 14,662 -
-
NP to SH -2,351 -41,419 1,455 1,105 9,324 13,626 14,662 -
-
Tax Rate - - 29.73% 275.12% 22.07% 21.91% 24.37% -
Total Cost 145,863 146,186 65,331 108,379 110,669 95,878 105,274 5.58%
-
Net Worth 151,031 155,178 195,525 138,600 195,871 192,131 182,321 -3.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 981 2,467 6,888 6,903 6,890 -
Div Payout % - - 67.48% 223.30% 73.88% 50.66% 47.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 151,031 155,178 195,525 138,600 195,871 192,131 182,321 -3.08%
NOSH 98,072 99,473 98,750 70,000 98,427 98,528 98,552 -0.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.78% -44.02% 2.25% -1.00% 7.99% 12.44% 12.22% -
ROE -1.56% -26.69% 0.74% 0.80% 4.76% 7.09% 8.04% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 144.70 102.04 67.68 153.29 122.21 111.14 121.70 2.92%
EPS -2.40 -41.64 1.47 1.58 9.47 13.83 14.88 -
DPS 0.00 0.00 0.99 3.52 7.00 7.00 7.00 -
NAPS 1.54 1.56 1.98 1.98 1.99 1.95 1.85 -3.00%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 137.85 98.59 64.92 104.23 116.84 106.37 116.50 2.84%
EPS -2.28 -40.23 1.41 1.07 9.06 13.24 14.24 -
DPS 0.00 0.00 0.95 2.40 6.69 6.71 6.69 -
NAPS 1.467 1.5073 1.8992 1.3463 1.9026 1.8662 1.771 -3.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.37 0.365 0.62 0.92 0.86 3.24 2.00 -
P/RPS 0.26 0.36 0.92 0.60 0.70 2.92 1.64 -26.41%
P/EPS -15.43 -0.88 42.08 58.28 9.08 23.43 13.44 -
EY -6.48 -114.08 2.38 1.72 11.02 4.27 7.44 -
DY 0.00 0.00 1.60 3.83 8.14 2.16 3.50 -
P/NAPS 0.24 0.23 0.31 0.46 0.43 1.66 1.08 -22.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 24/11/10 17/11/09 27/11/08 27/11/07 22/11/06 -
Price 0.33 0.41 0.64 0.86 0.56 2.76 2.08 -
P/RPS 0.23 0.40 0.95 0.56 0.46 2.48 1.71 -28.39%
P/EPS -13.77 -0.98 43.44 54.48 5.91 19.96 13.98 -
EY -7.26 -101.56 2.30 1.84 16.92 5.01 7.15 -
DY 0.00 0.00 1.55 4.10 12.50 2.54 3.37 -
P/NAPS 0.21 0.26 0.32 0.43 0.28 1.42 1.12 -24.32%

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