[YINSON] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 53.57%
YoY- -79.54%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 737,256 470,288 481,104 441,364 447,836 635,998 736,220 0.09%
PBT 25,360 10,223 7,688 4,842 2,724 17,423 20,288 16.08%
Tax -6,684 -2,831 -2,188 -1,700 -908 -4,617 -4,560 29.12%
NP 18,676 7,392 5,500 3,142 1,816 12,806 15,728 12.17%
-
NP to SH 18,924 7,950 6,220 3,790 2,468 12,811 15,710 13.25%
-
Tax Rate 26.36% 27.69% 28.46% 35.11% 33.33% 26.50% 22.48% -
Total Cost 718,580 462,896 475,604 438,222 446,020 623,192 720,492 -0.17%
-
Net Worth 109,545 105,504 102,753 101,249 100,091 100,001 98,648 7.25%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 109,545 105,504 102,753 101,249 100,091 100,001 98,648 7.25%
NOSH 68,465 68,509 68,502 68,411 68,555 68,494 68,505 -0.03%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 2.53% 1.57% 1.14% 0.71% 0.41% 2.01% 2.14% -
ROE 17.28% 7.54% 6.05% 3.74% 2.47% 12.81% 15.93% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 1,076.82 686.46 702.32 645.16 653.25 928.54 1,074.68 0.13%
EPS 27.64 11.61 9.08 5.54 3.60 18.73 22.93 13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.50 1.48 1.46 1.46 1.44 7.29%
Adjusted Per Share Value based on latest NOSH - 68,342
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 23.00 14.67 15.01 13.77 13.97 19.84 22.97 0.08%
EPS 0.59 0.25 0.19 0.12 0.08 0.40 0.49 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0329 0.0321 0.0316 0.0312 0.0312 0.0308 7.25%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.82 0.64 0.62 0.62 0.50 0.50 0.54 -
P/RPS 0.08 0.09 0.09 0.10 0.08 0.05 0.05 36.91%
P/EPS 2.97 5.52 6.83 11.19 13.89 2.67 2.35 16.94%
EY 33.71 18.13 14.65 8.94 7.20 37.41 42.47 -14.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.41 0.42 0.34 0.34 0.38 21.73%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 24/12/08 -
Price 0.78 0.95 0.61 0.64 0.56 0.53 0.51 -
P/RPS 0.07 0.14 0.09 0.10 0.09 0.06 0.05 25.22%
P/EPS 2.82 8.19 6.72 11.55 15.56 2.83 2.22 17.34%
EY 35.44 12.21 14.89 8.66 6.43 35.29 44.97 -14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.41 0.43 0.38 0.36 0.35 25.22%

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