[YINSON] QoQ Annualized Quarter Result on 31-Jan-2003 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 116.94%
YoY- 16.86%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 186,066 172,290 150,720 153,366 149,312 144,516 127,620 28.48%
PBT 1,981 1,408 44 1,453 757 722 -376 -
Tax -973 -822 -704 -753 -434 -572 376 -
NP 1,008 586 -660 700 322 150 0 -
-
NP to SH 1,008 586 -660 700 322 150 -692 -
-
Tax Rate 49.12% 58.38% 1,600.00% 51.82% 57.33% 79.22% - -
Total Cost 185,058 171,704 151,380 152,666 148,989 144,366 127,620 28.02%
-
Net Worth 38,195 38,010 37,572 37,966 19,789 37,499 37,582 1.08%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 38,195 38,010 37,572 37,966 19,789 37,499 37,582 1.08%
NOSH 19,790 19,797 19,879 19,774 19,789 19,736 19,885 -0.31%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 0.54% 0.34% -0.44% 0.46% 0.22% 0.10% 0.00% -
ROE 2.64% 1.54% -1.76% 1.84% 1.63% 0.40% -1.84% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 940.18 870.27 758.17 775.59 754.50 732.21 641.79 28.89%
EPS 5.09 2.96 -3.32 3.54 1.63 0.76 -3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.89 1.92 1.00 1.90 1.89 1.40%
Adjusted Per Share Value based on latest NOSH - 19,768
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 5.80 5.37 4.70 4.78 4.66 4.51 3.98 28.44%
EPS 0.03 0.02 -0.02 0.02 0.01 0.00 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0119 0.0117 0.0118 0.0062 0.0117 0.0117 1.13%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.12 1.73 1.35 1.55 1.54 1.77 2.07 -
P/RPS 0.12 0.20 0.18 0.20 0.20 0.24 0.32 -47.90%
P/EPS 21.99 58.45 -40.66 43.79 94.45 232.89 -59.48 -
EY 4.55 1.71 -2.46 2.28 1.06 0.43 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.90 0.71 0.81 1.54 0.93 1.10 -34.65%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/12/03 30/09/03 26/06/03 31/03/03 31/12/02 26/09/02 28/06/02 -
Price 1.22 1.65 1.43 1.32 1.47 1.56 1.83 -
P/RPS 0.13 0.19 0.19 0.17 0.19 0.21 0.29 -41.34%
P/EPS 23.95 55.74 -43.07 37.29 90.16 205.26 -52.59 -
EY 4.17 1.79 -2.32 2.68 1.11 0.49 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 0.76 0.69 1.47 0.82 0.97 -24.94%

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