[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2006 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -78.75%
YoY- 19.34%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 418,951 321,428 215,224 103,255 444,436 290,043 205,753 60.44%
PBT 15,149 9,919 6,356 2,751 13,081 8,138 5,300 101.02%
Tax -4,146 -3,068 -1,926 -906 -4,399 -2,519 -1,661 83.70%
NP 11,003 6,851 4,430 1,845 8,682 5,619 3,639 108.67%
-
NP to SH 11,003 6,851 4,430 1,845 8,682 5,619 3,639 108.67%
-
Tax Rate 27.37% 30.93% 30.30% 32.93% 33.63% 30.95% 31.34% -
Total Cost 407,948 314,577 210,794 101,410 435,754 284,424 202,114 59.50%
-
Net Worth 74,073 69,255 67,479 64,859 63,106 60,047 58,750 16.65%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 6,942 - - - 876 - - -
Div Payout % 63.10% - - - 10.10% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 74,073 69,255 67,479 64,859 63,106 60,047 58,750 16.65%
NOSH 43,830 43,832 43,818 43,824 43,824 43,829 43,843 -0.01%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 2.63% 2.13% 2.06% 1.79% 1.95% 1.94% 1.77% -
ROE 14.85% 9.89% 6.56% 2.84% 13.76% 9.36% 6.19% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 955.85 733.31 491.18 235.61 1,014.13 661.75 469.29 60.47%
EPS 16.51 15.63 10.11 4.21 19.81 12.82 8.30 57.96%
DPS 15.84 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.69 1.58 1.54 1.48 1.44 1.37 1.34 16.68%
Adjusted Per Share Value based on latest NOSH - 43,824
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 13.07 10.03 6.72 3.22 13.87 9.05 6.42 60.42%
EPS 0.34 0.21 0.14 0.06 0.27 0.18 0.11 111.75%
DPS 0.22 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.0231 0.0216 0.0211 0.0202 0.0197 0.0187 0.0183 16.74%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.94 1.16 1.08 1.12 1.10 1.18 1.22 -
P/RPS 0.10 0.16 0.22 0.48 0.11 0.18 0.26 -47.02%
P/EPS 3.74 7.42 10.68 26.60 5.55 9.20 14.70 -59.74%
EY 26.71 13.47 9.36 3.76 18.01 10.86 6.80 148.32%
DY 16.85 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.56 0.73 0.70 0.76 0.76 0.86 0.91 -27.58%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 05/04/07 22/12/06 22/09/06 27/06/06 30/03/06 29/12/05 23/09/05 -
Price 0.93 0.92 1.09 1.14 1.14 1.17 1.20 -
P/RPS 0.10 0.13 0.22 0.48 0.11 0.18 0.26 -47.02%
P/EPS 3.70 5.89 10.78 27.08 5.75 9.13 14.46 -59.59%
EY 26.99 16.99 9.28 3.69 17.38 10.96 6.92 147.16%
DY 17.03 0.00 0.00 0.00 1.75 0.00 0.00 -
P/NAPS 0.55 0.58 0.71 0.77 0.79 0.85 0.90 -27.92%

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