[YINSON] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 1.77%
YoY- 457.46%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 290,043 411,506 411,616 426,309 380,158 384,308 417,484 -21.50%
PBT 8,138 10,600 9,148 12,087 11,280 12,672 13,104 -27.14%
Tax -2,519 -3,322 -2,964 -3,937 -3,272 -3,698 -3,800 -23.91%
NP 5,619 7,278 6,184 8,150 8,008 8,974 9,304 -28.48%
-
NP to SH 5,619 7,278 6,184 8,150 8,008 8,974 9,304 -28.48%
-
Tax Rate 30.95% 31.34% 32.40% 32.57% 29.01% 29.18% 29.00% -
Total Cost 284,424 404,228 405,432 418,159 372,150 375,334 408,180 -21.35%
-
Net Worth 60,047 58,750 56,496 55,126 52,798 51,604 49,405 13.84%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - 875 - - - -
Div Payout % - - - 10.74% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 60,047 58,750 56,496 55,126 52,798 51,604 49,405 13.84%
NOSH 43,829 43,843 43,796 43,751 43,743 43,732 43,721 0.16%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 1.94% 1.77% 1.50% 1.91% 2.11% 2.34% 2.23% -
ROE 9.36% 12.39% 10.95% 14.78% 15.17% 17.39% 18.83% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 661.75 938.58 939.85 974.39 869.06 878.76 954.86 -21.63%
EPS 12.82 16.60 14.12 18.63 18.31 20.52 21.28 -28.60%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.29 1.26 1.207 1.18 1.13 13.66%
Adjusted Per Share Value based on latest NOSH - 43,772
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 9.04 12.83 12.83 13.29 11.85 11.98 13.02 -21.53%
EPS 0.18 0.23 0.19 0.25 0.25 0.28 0.29 -27.17%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.0187 0.0183 0.0176 0.0172 0.0165 0.0161 0.0154 13.77%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.18 1.22 1.24 1.35 1.27 1.34 1.30 -
P/RPS 0.18 0.13 0.13 0.14 0.15 0.15 0.14 18.18%
P/EPS 9.20 7.35 8.78 7.25 6.94 6.53 6.11 31.27%
EY 10.86 13.61 11.39 13.80 14.41 15.31 16.37 -23.87%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.96 1.07 1.05 1.14 1.15 -17.56%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 29/12/05 23/09/05 29/06/05 29/03/05 30/12/04 24/09/04 28/06/04 -
Price 1.17 1.20 1.26 1.25 1.35 1.27 1.35 -
P/RPS 0.18 0.13 0.13 0.13 0.16 0.14 0.14 18.18%
P/EPS 9.13 7.23 8.92 6.71 7.37 6.19 6.34 27.43%
EY 10.96 13.83 11.21 14.90 13.56 16.16 15.76 -21.45%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 0.98 0.99 1.12 1.08 1.19 -20.04%

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