[YINSON] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 72.01%
YoY- 212.4%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 384,308 417,484 190,070 186,066 172,290 150,720 153,366 84.59%
PBT 12,672 13,104 2,159 1,981 1,408 44 1,453 324.25%
Tax -3,698 -3,800 -697 -973 -822 -704 -753 189.20%
NP 8,974 9,304 1,462 1,008 586 -660 700 448.61%
-
NP to SH 8,974 9,304 1,462 1,008 586 -660 700 448.61%
-
Tax Rate 29.18% 29.00% 32.28% 49.12% 58.38% 1,600.00% 51.82% -
Total Cost 375,334 408,180 188,608 185,058 171,704 151,380 152,666 82.25%
-
Net Worth 51,604 49,405 38,579 38,195 38,010 37,572 37,966 22.72%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 535 - - - - -
Div Payout % - - 36.65% - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 51,604 49,405 38,579 38,195 38,010 37,572 37,966 22.72%
NOSH 43,732 43,721 35,721 19,790 19,797 19,879 19,774 69.82%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.34% 2.23% 0.77% 0.54% 0.34% -0.44% 0.46% -
ROE 17.39% 18.83% 3.79% 2.64% 1.54% -1.76% 1.84% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 878.76 954.86 532.09 940.18 870.27 758.17 775.59 8.69%
EPS 20.52 21.28 4.10 5.09 2.96 -3.32 3.54 223.03%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.13 1.08 1.93 1.92 1.89 1.92 -27.73%
Adjusted Per Share Value based on latest NOSH - 19,786
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 11.98 13.02 5.93 5.80 5.37 4.70 4.78 84.61%
EPS 0.28 0.29 0.05 0.03 0.02 -0.02 0.02 481.81%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0154 0.012 0.0119 0.0119 0.0117 0.0118 23.03%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.34 1.30 1.40 1.12 1.73 1.35 1.55 -
P/RPS 0.15 0.14 0.26 0.12 0.20 0.18 0.20 -17.46%
P/EPS 6.53 6.11 34.21 21.99 58.45 -40.66 43.79 -71.91%
EY 15.31 16.37 2.92 4.55 1.71 -2.46 2.28 256.33%
DY 0.00 0.00 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 1.30 0.58 0.90 0.71 0.81 25.61%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 28/06/04 30/03/04 31/12/03 30/09/03 26/06/03 31/03/03 -
Price 1.27 1.35 1.35 1.22 1.65 1.43 1.32 -
P/RPS 0.14 0.14 0.25 0.13 0.19 0.19 0.17 -12.15%
P/EPS 6.19 6.34 32.98 23.95 55.74 -43.07 37.29 -69.82%
EY 16.16 15.76 3.03 4.17 1.79 -2.32 2.68 231.64%
DY 0.00 0.00 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.19 1.25 0.63 0.86 0.76 0.69 34.84%

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