[YINSON] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 115.47%
YoY- 41.91%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 447,836 635,998 736,220 754,692 585,712 483,255 431,110 2.57%
PBT 2,724 17,423 20,288 22,750 11,444 18,571 14,398 -67.07%
Tax -908 -4,617 -4,560 -4,288 -3,120 -4,906 -3,058 -55.52%
NP 1,816 12,806 15,728 18,462 8,324 13,665 11,340 -70.54%
-
NP to SH 2,468 12,811 15,710 18,522 8,596 13,000 11,260 -63.68%
-
Tax Rate 33.33% 26.50% 22.48% 18.85% 27.26% 26.42% 21.24% -
Total Cost 446,020 623,192 720,492 736,230 577,388 469,590 419,770 4.13%
-
Net Worth 100,091 100,001 98,648 97,267 90,340 87,188 82,555 13.71%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - 1,689 - -
Div Payout % - - - - - 13.00% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 100,091 100,001 98,648 97,267 90,340 87,188 82,555 13.71%
NOSH 68,555 68,494 68,505 68,498 68,439 67,588 67,668 0.87%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 0.41% 2.01% 2.14% 2.45% 1.42% 2.83% 2.63% -
ROE 2.47% 12.81% 15.93% 19.04% 9.52% 14.91% 13.64% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 653.25 928.54 1,074.68 1,101.76 855.81 715.00 637.09 1.68%
EPS 3.60 18.73 22.93 27.04 12.56 19.22 16.64 -63.99%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.46 1.46 1.44 1.42 1.32 1.29 1.22 12.73%
Adjusted Per Share Value based on latest NOSH - 68,506
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 13.97 19.84 22.97 23.55 18.27 15.08 13.45 2.56%
EPS 0.08 0.40 0.49 0.58 0.27 0.41 0.35 -62.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.0312 0.0312 0.0308 0.0303 0.0282 0.0272 0.0258 13.52%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.50 0.50 0.54 0.63 0.65 0.75 0.78 -
P/RPS 0.08 0.05 0.05 0.06 0.08 0.10 0.12 -23.70%
P/EPS 13.89 2.67 2.35 2.33 5.18 3.90 4.69 106.36%
EY 7.20 37.41 42.47 42.92 19.32 25.65 21.33 -51.55%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.34 0.34 0.38 0.44 0.49 0.58 0.64 -34.43%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 27/12/07 -
Price 0.56 0.53 0.51 0.64 0.61 0.63 0.72 -
P/RPS 0.09 0.06 0.05 0.06 0.07 0.09 0.11 -12.53%
P/EPS 15.56 2.83 2.22 2.37 4.86 3.28 4.33 134.79%
EY 6.43 35.29 44.97 42.25 20.59 30.53 23.11 -57.41%
DY 0.00 0.00 0.00 0.00 0.00 3.97 0.00 -
P/NAPS 0.38 0.36 0.35 0.45 0.46 0.49 0.59 -25.44%

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