[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 93.39%
YoY- 108.86%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 285,119 192,154 104,371 190,070 139,550 86,145 37,680 283.07%
PBT 8,460 6,336 3,276 2,159 1,486 704 11 8126.96%
Tax -2,454 -1,849 -950 -697 -730 -411 -176 474.69%
NP 6,006 4,487 2,326 1,462 756 293 -165 -
-
NP to SH 6,006 4,487 2,326 1,462 756 293 -165 -
-
Tax Rate 29.01% 29.18% 29.00% 32.28% 49.13% 58.38% 1,600.00% -
Total Cost 279,113 187,667 102,045 188,608 138,794 85,852 37,845 276.60%
-
Net Worth 52,798 51,604 49,405 38,579 38,195 38,010 37,572 25.32%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - 535 - - - -
Div Payout % - - - 36.65% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 52,798 51,604 49,405 38,579 38,195 38,010 37,572 25.32%
NOSH 43,743 43,732 43,721 35,721 19,790 19,797 19,879 68.77%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 2.11% 2.34% 2.23% 0.77% 0.54% 0.34% -0.44% -
ROE 11.38% 8.69% 4.71% 3.79% 1.98% 0.77% -0.44% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 651.80 439.38 238.72 532.09 705.13 435.14 189.54 126.97%
EPS 13.73 10.26 5.32 4.10 3.82 1.48 -0.83 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.207 1.18 1.13 1.08 1.93 1.92 1.89 -25.74%
Adjusted Per Share Value based on latest NOSH - 35,602
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 8.89 5.99 3.25 5.93 4.35 2.69 1.17 284.12%
EPS 0.19 0.14 0.07 0.05 0.02 0.01 -0.01 -
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.0165 0.0161 0.0154 0.012 0.0119 0.0119 0.0117 25.62%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.27 1.34 1.30 1.40 1.12 1.73 1.35 -
P/RPS 0.19 0.30 0.54 0.26 0.16 0.40 0.71 -58.30%
P/EPS 9.25 13.06 24.44 34.21 29.32 116.89 -162.65 -
EY 10.81 7.66 4.09 2.92 3.41 0.86 -0.61 -
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 1.05 1.14 1.15 1.30 0.58 0.90 0.71 29.64%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 24/09/04 28/06/04 30/03/04 31/12/03 30/09/03 26/06/03 -
Price 1.35 1.27 1.35 1.35 1.22 1.65 1.43 -
P/RPS 0.21 0.29 0.57 0.25 0.17 0.38 0.75 -57.03%
P/EPS 9.83 12.38 25.38 32.98 31.94 111.49 -172.29 -
EY 10.17 8.08 3.94 3.03 3.13 0.90 -0.58 -
DY 0.00 0.00 0.00 1.11 0.00 0.00 0.00 -
P/NAPS 1.12 1.08 1.19 1.25 0.63 0.86 0.76 29.34%

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