[YINSON] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -10.76%
YoY- 694.44%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 411,506 411,616 426,309 380,158 384,308 417,484 190,070 67.43%
PBT 10,600 9,148 12,087 11,280 12,672 13,104 2,159 189.15%
Tax -3,322 -2,964 -3,937 -3,272 -3,698 -3,800 -697 183.48%
NP 7,278 6,184 8,150 8,008 8,974 9,304 1,462 191.83%
-
NP to SH 7,278 6,184 8,150 8,008 8,974 9,304 1,462 191.83%
-
Tax Rate 31.34% 32.40% 32.57% 29.01% 29.18% 29.00% 32.28% -
Total Cost 404,228 405,432 418,159 372,150 375,334 408,180 188,608 66.30%
-
Net Worth 58,750 56,496 55,126 52,798 51,604 49,405 38,579 32.39%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 875 - - - 535 -
Div Payout % - - 10.74% - - - 36.65% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 58,750 56,496 55,126 52,798 51,604 49,405 38,579 32.39%
NOSH 43,843 43,796 43,751 43,743 43,732 43,721 35,721 14.64%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 1.77% 1.50% 1.91% 2.11% 2.34% 2.23% 0.77% -
ROE 12.39% 10.95% 14.78% 15.17% 17.39% 18.83% 3.79% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 938.58 939.85 974.39 869.06 878.76 954.86 532.09 46.04%
EPS 16.60 14.12 18.63 18.31 20.52 21.28 4.10 154.24%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.34 1.29 1.26 1.207 1.18 1.13 1.08 15.48%
Adjusted Per Share Value based on latest NOSH - 43,775
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 12.83 12.83 13.29 11.85 11.98 13.02 5.93 67.36%
EPS 0.23 0.19 0.25 0.25 0.28 0.29 0.05 176.84%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
NAPS 0.0183 0.0176 0.0172 0.0165 0.0161 0.0154 0.012 32.52%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.22 1.24 1.35 1.27 1.34 1.30 1.40 -
P/RPS 0.13 0.13 0.14 0.15 0.15 0.14 0.26 -37.03%
P/EPS 7.35 8.78 7.25 6.94 6.53 6.11 34.21 -64.16%
EY 13.61 11.39 13.80 14.41 15.31 16.37 2.92 179.29%
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.07 -
P/NAPS 0.91 0.96 1.07 1.05 1.14 1.15 1.30 -21.17%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 23/09/05 29/06/05 29/03/05 30/12/04 24/09/04 28/06/04 30/03/04 -
Price 1.20 1.26 1.25 1.35 1.27 1.35 1.35 -
P/RPS 0.13 0.13 0.13 0.16 0.14 0.14 0.25 -35.36%
P/EPS 7.23 8.92 6.71 7.37 6.19 6.34 32.98 -63.67%
EY 13.83 11.21 14.90 13.56 16.16 15.76 3.03 175.41%
DY 0.00 0.00 1.60 0.00 0.00 0.00 1.11 -
P/NAPS 0.90 0.98 0.99 1.12 1.08 1.19 1.25 -19.68%

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