[YLI] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -5.43%
YoY- -10.68%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 120,003 99,823 126,057 102,008 92,105 99,099 112,621 1.06%
PBT 9,698 13,799 19,647 17,635 19,934 27,877 35,213 -19.32%
Tax -2,746 -2,783 -5,061 -3,909 -4,566 -5,967 -10,091 -19.48%
NP 6,952 11,016 14,586 13,726 15,368 21,910 25,122 -19.25%
-
NP to SH 7,097 11,016 14,586 13,726 15,368 21,910 25,122 -18.98%
-
Tax Rate 28.32% 20.17% 25.76% 22.17% 22.91% 21.40% 28.66% -
Total Cost 113,051 88,807 111,471 88,282 76,737 77,189 87,499 4.35%
-
Net Worth 195,171 192,128 186,173 176,613 168,348 154,078 131,993 6.72%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,888 6,903 6,890 6,897 - - - -
Div Payout % 97.06% 62.67% 47.24% 50.25% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 195,171 192,128 186,173 176,613 168,348 154,078 131,993 6.72%
NOSH 98,571 98,527 98,504 98,666 98,449 96,904 62,261 7.95%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.79% 11.04% 11.57% 13.46% 16.69% 22.11% 22.31% -
ROE 3.64% 5.73% 7.83% 7.77% 9.13% 14.22% 19.03% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 121.74 101.31 127.97 103.39 93.56 102.26 180.89 -6.38%
EPS 7.20 11.18 14.81 13.91 15.61 22.61 40.35 -24.94%
DPS 7.00 7.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 1.98 1.95 1.89 1.79 1.71 1.59 2.12 -1.13%
Adjusted Per Share Value based on latest NOSH - 98,666
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 116.56 96.96 122.44 99.08 89.47 96.26 109.39 1.06%
EPS 6.89 10.70 14.17 13.33 14.93 21.28 24.40 -18.98%
DPS 6.69 6.71 6.69 6.70 0.00 0.00 0.00 -
NAPS 1.8958 1.8662 1.8084 1.7155 1.6352 1.4966 1.2821 6.72%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.57 2.75 1.90 1.75 4.34 4.96 3.80 -
P/RPS 0.47 2.71 1.48 1.69 4.64 4.85 2.10 -22.06%
P/EPS 7.92 24.60 12.83 12.58 27.80 21.94 9.42 -2.84%
EY 12.63 4.07 7.79 7.95 3.60 4.56 10.62 2.92%
DY 12.28 2.55 3.68 4.00 0.00 0.00 0.00 -
P/NAPS 0.29 1.41 1.01 0.98 2.54 3.12 1.79 -26.14%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 27/02/07 23/02/06 24/02/05 26/02/04 26/02/03 -
Price 0.62 1.95 2.11 1.71 3.90 4.80 4.12 -
P/RPS 0.51 1.92 1.65 1.65 4.17 4.69 2.28 -22.06%
P/EPS 8.61 17.44 14.25 12.29 24.98 21.23 10.21 -2.79%
EY 11.61 5.73 7.02 8.14 4.00 4.71 9.79 2.87%
DY 11.29 3.59 3.32 4.09 0.00 0.00 0.00 -
P/NAPS 0.31 1.00 1.12 0.96 2.28 3.02 1.94 -26.31%

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