[YINSON] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 188.79%
YoY- 290.67%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 417,484 190,070 186,066 172,290 150,720 153,366 149,312 98.59%
PBT 13,104 2,159 1,981 1,408 44 1,453 757 570.33%
Tax -3,800 -697 -973 -822 -704 -753 -434 325.37%
NP 9,304 1,462 1,008 586 -660 700 322 843.55%
-
NP to SH 9,304 1,462 1,008 586 -660 700 322 843.55%
-
Tax Rate 29.00% 32.28% 49.12% 58.38% 1,600.00% 51.82% 57.33% -
Total Cost 408,180 188,608 185,058 171,704 151,380 152,666 148,989 95.91%
-
Net Worth 49,405 38,579 38,195 38,010 37,572 37,966 19,789 84.13%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 535 - - - - - -
Div Payout % - 36.65% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 49,405 38,579 38,195 38,010 37,572 37,966 19,789 84.13%
NOSH 43,721 35,721 19,790 19,797 19,879 19,774 19,789 69.71%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.23% 0.77% 0.54% 0.34% -0.44% 0.46% 0.22% -
ROE 18.83% 3.79% 2.64% 1.54% -1.76% 1.84% 1.63% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 954.86 532.09 940.18 870.27 758.17 775.59 754.50 17.01%
EPS 21.28 4.10 5.09 2.96 -3.32 3.54 1.63 455.31%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.93 1.92 1.89 1.92 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 19,826
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 13.02 5.93 5.80 5.37 4.70 4.78 4.66 98.49%
EPS 0.29 0.05 0.03 0.02 -0.02 0.02 0.01 845.85%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.012 0.0119 0.0119 0.0117 0.0118 0.0062 83.51%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.30 1.40 1.12 1.73 1.35 1.55 1.54 -
P/RPS 0.14 0.26 0.12 0.20 0.18 0.20 0.20 -21.17%
P/EPS 6.11 34.21 21.99 58.45 -40.66 43.79 94.45 -83.91%
EY 16.37 2.92 4.55 1.71 -2.46 2.28 1.06 521.18%
DY 0.00 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.30 0.58 0.90 0.71 0.81 1.54 -17.70%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 30/03/04 31/12/03 30/09/03 26/06/03 31/03/03 31/12/02 -
Price 1.35 1.35 1.22 1.65 1.43 1.32 1.47 -
P/RPS 0.14 0.25 0.13 0.19 0.19 0.17 0.19 -18.43%
P/EPS 6.34 32.98 23.95 55.74 -43.07 37.29 90.16 -82.99%
EY 15.76 3.03 4.17 1.79 -2.32 2.68 1.11 487.29%
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 0.63 0.86 0.76 0.69 1.47 -13.15%

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