[YLI] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 105.16%
YoY- -68.06%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 111,603 130,676 68,502 96,924 120,003 99,823 126,057 -2.00%
PBT -6,529 -44,605 -50 2,370 9,698 13,799 19,647 -
Tax 424 289 -737 -1,215 -2,746 -2,783 -5,061 -
NP -6,105 -44,316 -787 1,155 6,952 11,016 14,586 -
-
NP to SH -4,068 -41,213 308 2,267 7,097 11,016 14,586 -
-
Tax Rate - - - 51.27% 28.32% 20.17% 25.76% -
Total Cost 117,708 174,992 69,289 95,769 113,051 88,807 111,471 0.91%
-
Net Worth 148,682 152,195 192,551 194,759 195,171 192,128 186,173 -3.67%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 981 2,467 6,888 6,903 6,890 -
Div Payout % - - 318.77% 108.84% 97.06% 62.67% 47.24% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 148,682 152,195 192,551 194,759 195,171 192,128 186,173 -3.67%
NOSH 98,465 97,560 97,741 98,363 98,571 98,527 98,504 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.47% -33.91% -1.15% 1.19% 5.79% 11.04% 11.57% -
ROE -2.74% -27.08% 0.16% 1.16% 3.64% 5.73% 7.83% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 113.34 133.94 70.08 98.54 121.74 101.31 127.97 -2.00%
EPS -4.13 -42.24 0.32 2.30 7.20 11.18 14.81 -
DPS 0.00 0.00 1.00 2.51 7.00 7.00 7.00 -
NAPS 1.51 1.56 1.97 1.98 1.98 1.95 1.89 -3.66%
Adjusted Per Share Value based on latest NOSH - 98,363
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 108.40 126.93 66.54 94.15 116.56 96.96 122.44 -2.00%
EPS -3.95 -40.03 0.30 2.20 6.89 10.70 14.17 -
DPS 0.00 0.00 0.95 2.40 6.69 6.71 6.69 -
NAPS 1.4442 1.4783 1.8703 1.8918 1.8958 1.8662 1.8084 -3.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.38 0.60 0.80 0.57 2.75 1.90 -
P/RPS 0.27 0.28 0.86 0.81 0.47 2.71 1.48 -24.67%
P/EPS -7.50 -0.90 190.41 34.71 7.92 24.60 12.83 -
EY -13.33 -111.17 0.53 2.88 12.63 4.07 7.79 -
DY 0.00 0.00 1.67 3.14 12.28 2.55 3.68 -
P/NAPS 0.21 0.24 0.30 0.40 0.29 1.41 1.01 -23.01%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 24/02/11 24/02/10 26/02/09 26/02/08 27/02/07 -
Price 0.34 0.50 0.55 0.74 0.62 1.95 2.11 -
P/RPS 0.30 0.37 0.78 0.75 0.51 1.92 1.65 -24.71%
P/EPS -8.23 -1.18 174.54 32.11 8.61 17.44 14.25 -
EY -12.15 -84.49 0.57 3.11 11.61 5.73 7.02 -
DY 0.00 0.00 1.83 3.39 11.29 3.59 3.32 -
P/NAPS 0.23 0.32 0.28 0.37 0.31 1.00 1.12 -23.17%

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