[YLI] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[YLI] YLI HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 48.81%
YoY- 73.64%
Quarter Report
Latest QR
Upcoming QR
YLI's Result
YLI's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 67,584 79,469 89,632 94,927 105,906 117,591 104,192 -6.95%
PBT 56,268 -6,519 -5,423 -4,534 -16,087 -24,488 -4,544 -
Tax -60 -8 -5 -8 4,347 40 -196 -17.89%
NP 56,208 -6,527 -5,428 -4,542 -11,740 -24,448 -4,740 -
-
NP to SH 29,440 -4,941 -4,683 -2,381 -9,034 -20,636 -2,627 -
-
Tax Rate 0.11% - - - - - - -
Total Cost 11,376 85,996 95,060 99,469 117,646 142,039 108,932 -31.36%
-
Net Worth 140,877 113,113 116,197 119,282 123,396 132,650 154,245 -1.49%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 510 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 140,877 113,113 116,197 119,282 123,396 132,650 154,245 -1.49%
NOSH 102,950 102,950 102,950 102,950 102,950 102,950 102,950 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 83.17% -8.21% -6.06% -4.78% -11.09% -20.79% -4.55% -
ROE 20.90% -4.37% -4.03% -2.00% -7.32% -15.56% -1.70% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 65.72 77.28 87.17 92.31 102.99 114.35 101.32 -6.95%
EPS 28.63 -4.81 -4.55 -2.32 -8.79 -20.07 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 1.37 1.10 1.13 1.16 1.20 1.29 1.50 -1.49%
Adjusted Per Share Value based on latest NOSH - 102,950
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 65.68 77.23 87.10 92.25 102.92 114.28 101.25 -6.95%
EPS 28.61 -4.80 -4.55 -2.31 -8.78 -20.05 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 1.369 1.0992 1.1292 1.1592 1.1992 1.2891 1.499 -1.49%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.40 0.30 0.30 0.45 0.245 0.205 0.39 -
P/RPS 0.61 0.39 0.34 0.49 0.24 0.18 0.38 8.20%
P/EPS 1.40 -6.24 -6.59 -19.43 -2.79 -1.02 -15.27 -
EY 71.57 -16.02 -15.18 -5.15 -35.86 -97.89 -6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.29 0.27 0.27 0.39 0.20 0.16 0.26 1.83%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 28/02/22 25/02/21 28/02/20 27/02/19 26/02/18 -
Price 0.46 0.325 0.29 0.435 0.22 0.27 0.37 -
P/RPS 0.70 0.42 0.33 0.47 0.21 0.24 0.37 11.20%
P/EPS 1.61 -6.76 -6.37 -18.79 -2.50 -1.35 -14.48 -
EY 62.24 -14.78 -15.70 -5.32 -39.93 -74.33 -6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.35 -
P/NAPS 0.34 0.30 0.26 0.38 0.18 0.21 0.25 5.25%

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