[YLI] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -73.03%
YoY- 90.13%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 150,076 94,183 135,399 111,603 130,676 68,502 96,924 7.55%
PBT -2,492 -3,653 3,909 -6,529 -44,605 -50 2,370 -
Tax -846 288 -931 424 289 -737 -1,215 -5.85%
NP -3,338 -3,365 2,978 -6,105 -44,316 -787 1,155 -
-
NP to SH -1,617 -1,731 2,603 -4,068 -41,213 308 2,267 -
-
Tax Rate - - 23.82% - - - 51.27% -
Total Cost 153,414 97,548 132,421 117,708 174,992 69,289 95,769 8.16%
-
Net Worth 155,593 151,899 153,154 148,682 152,195 192,551 194,759 -3.67%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 981 2,467 -
Div Payout % - - - - - 318.77% 108.84% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 155,593 151,899 153,154 148,682 152,195 192,551 194,759 -3.67%
NOSH 101,694 98,636 98,809 98,465 97,560 97,741 98,363 0.55%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.22% -3.57% 2.20% -5.47% -33.91% -1.15% 1.19% -
ROE -1.04% -1.14% 1.70% -2.74% -27.08% 0.16% 1.16% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 147.57 95.49 137.03 113.34 133.94 70.08 98.54 6.95%
EPS -1.59 -1.75 2.63 -4.13 -42.24 0.32 2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 2.51 -
NAPS 1.53 1.54 1.55 1.51 1.56 1.97 1.98 -4.20%
Adjusted Per Share Value based on latest NOSH - 98,465
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 145.77 91.48 131.52 108.40 126.93 66.54 94.15 7.55%
EPS -1.57 -1.68 2.53 -3.95 -40.03 0.30 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.95 2.40 -
NAPS 1.5113 1.4755 1.4876 1.4442 1.4783 1.8703 1.8918 -3.67%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.615 0.805 0.72 0.31 0.38 0.60 0.80 -
P/RPS 0.42 0.84 0.53 0.27 0.28 0.86 0.81 -10.36%
P/EPS -38.68 -45.87 27.33 -7.50 -0.90 190.41 34.71 -
EY -2.59 -2.18 3.66 -13.33 -111.17 0.53 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 1.67 3.14 -
P/NAPS 0.40 0.52 0.46 0.21 0.24 0.30 0.40 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 27/02/13 23/02/12 24/02/11 24/02/10 -
Price 0.585 0.795 0.85 0.34 0.50 0.55 0.74 -
P/RPS 0.40 0.83 0.62 0.30 0.37 0.78 0.75 -9.94%
P/EPS -36.79 -45.30 32.27 -8.23 -1.18 174.54 32.11 -
EY -2.72 -2.21 3.10 -12.15 -84.49 0.57 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 1.83 3.39 -
P/NAPS 0.38 0.52 0.55 0.23 0.32 0.28 0.37 0.44%

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