[YINSON] QoQ Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -194.29%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 190,070 186,066 172,290 150,720 153,366 149,312 144,516 19.98%
PBT 2,159 1,981 1,408 44 1,453 757 722 107.14%
Tax -697 -973 -822 -704 -753 -434 -572 14.04%
NP 1,462 1,008 586 -660 700 322 150 354.39%
-
NP to SH 1,462 1,008 586 -660 700 322 150 354.39%
-
Tax Rate 32.28% 49.12% 58.38% 1,600.00% 51.82% 57.33% 79.22% -
Total Cost 188,608 185,058 171,704 151,380 152,666 148,989 144,366 19.44%
-
Net Worth 38,579 38,195 38,010 37,572 37,966 19,789 37,499 1.90%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 535 - - - - - - -
Div Payout % 36.65% - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 38,579 38,195 38,010 37,572 37,966 19,789 37,499 1.90%
NOSH 35,721 19,790 19,797 19,879 19,774 19,789 19,736 48.35%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 0.77% 0.54% 0.34% -0.44% 0.46% 0.22% 0.10% -
ROE 3.79% 2.64% 1.54% -1.76% 1.84% 1.63% 0.40% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 532.09 940.18 870.27 758.17 775.59 754.50 732.21 -19.12%
EPS 4.10 5.09 2.96 -3.32 3.54 1.63 0.76 206.65%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.93 1.92 1.89 1.92 1.00 1.90 -31.30%
Adjusted Per Share Value based on latest NOSH - 19,879
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 5.93 5.80 5.37 4.70 4.78 4.66 4.51 19.95%
EPS 0.05 0.03 0.02 -0.02 0.02 0.01 0.00 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.0119 0.0119 0.0117 0.0118 0.0062 0.0117 1.69%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.40 1.12 1.73 1.35 1.55 1.54 1.77 -
P/RPS 0.26 0.12 0.20 0.18 0.20 0.20 0.24 5.46%
P/EPS 34.21 21.99 58.45 -40.66 43.79 94.45 232.89 -72.06%
EY 2.92 4.55 1.71 -2.46 2.28 1.06 0.43 257.35%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.58 0.90 0.71 0.81 1.54 0.93 24.94%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 31/12/03 30/09/03 26/06/03 31/03/03 31/12/02 26/09/02 -
Price 1.35 1.22 1.65 1.43 1.32 1.47 1.56 -
P/RPS 0.25 0.13 0.19 0.19 0.17 0.19 0.21 12.29%
P/EPS 32.98 23.95 55.74 -43.07 37.29 90.16 205.26 -70.34%
EY 3.03 4.17 1.79 -2.32 2.68 1.11 0.49 235.78%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.63 0.86 0.76 0.69 1.47 0.82 32.35%

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