[YINSON] QoQ Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 45.04%
YoY- 108.86%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 380,158 384,308 417,484 190,070 186,066 172,290 150,720 84.77%
PBT 11,280 12,672 13,104 2,159 1,981 1,408 44 3868.30%
Tax -3,272 -3,698 -3,800 -697 -973 -822 -704 177.20%
NP 8,008 8,974 9,304 1,462 1,008 586 -660 -
-
NP to SH 8,008 8,974 9,304 1,462 1,008 586 -660 -
-
Tax Rate 29.01% 29.18% 29.00% 32.28% 49.12% 58.38% 1,600.00% -
Total Cost 372,150 375,334 408,180 188,608 185,058 171,704 151,380 81.65%
-
Net Worth 52,798 51,604 49,405 38,579 38,195 38,010 37,572 25.32%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - 535 - - - -
Div Payout % - - - 36.65% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 52,798 51,604 49,405 38,579 38,195 38,010 37,572 25.32%
NOSH 43,743 43,732 43,721 35,721 19,790 19,797 19,879 68.77%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 2.11% 2.34% 2.23% 0.77% 0.54% 0.34% -0.44% -
ROE 15.17% 17.39% 18.83% 3.79% 2.64% 1.54% -1.76% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 869.06 878.76 954.86 532.09 940.18 870.27 758.17 9.48%
EPS 18.31 20.52 21.28 4.10 5.09 2.96 -3.32 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.207 1.18 1.13 1.08 1.93 1.92 1.89 -25.74%
Adjusted Per Share Value based on latest NOSH - 35,602
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 11.86 11.99 13.03 5.93 5.81 5.38 4.70 84.83%
EPS 0.25 0.28 0.29 0.05 0.03 0.02 -0.02 -
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.0165 0.0161 0.0154 0.012 0.0119 0.0119 0.0117 25.62%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.27 1.34 1.30 1.40 1.12 1.73 1.35 -
P/RPS 0.15 0.15 0.14 0.26 0.12 0.20 0.18 -11.39%
P/EPS 6.94 6.53 6.11 34.21 21.99 58.45 -40.66 -
EY 14.41 15.31 16.37 2.92 4.55 1.71 -2.46 -
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 1.05 1.14 1.15 1.30 0.58 0.90 0.71 29.64%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 24/09/04 28/06/04 30/03/04 31/12/03 30/09/03 26/06/03 -
Price 1.35 1.27 1.35 1.35 1.22 1.65 1.43 -
P/RPS 0.16 0.14 0.14 0.25 0.13 0.19 0.19 -10.77%
P/EPS 7.37 6.19 6.34 32.98 23.95 55.74 -43.07 -
EY 13.56 16.16 15.76 3.03 4.17 1.79 -2.32 -
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 1.12 1.08 1.19 1.25 0.63 0.86 0.76 29.34%

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