[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 277.58%
YoY- 290.67%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 104,371 190,070 139,550 86,145 37,680 153,366 111,984 -4.58%
PBT 3,276 2,159 1,486 704 11 1,453 568 221.95%
Tax -950 -697 -730 -411 -176 -753 -326 104.15%
NP 2,326 1,462 756 293 -165 700 242 352.68%
-
NP to SH 2,326 1,462 756 293 -165 700 242 352.68%
-
Tax Rate 29.00% 32.28% 49.13% 58.38% 1,600.00% 51.82% 57.39% -
Total Cost 102,045 188,608 138,794 85,852 37,845 152,666 111,742 -5.87%
-
Net Worth 49,405 38,579 38,195 38,010 37,572 37,966 19,789 84.13%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 535 - - - - - -
Div Payout % - 36.65% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 49,405 38,579 38,195 38,010 37,572 37,966 19,789 84.13%
NOSH 43,721 35,721 19,790 19,797 19,879 19,774 19,789 69.71%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.23% 0.77% 0.54% 0.34% -0.44% 0.46% 0.22% -
ROE 4.71% 3.79% 1.98% 0.77% -0.44% 1.84% 1.22% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 238.72 532.09 705.13 435.14 189.54 775.59 565.88 -43.78%
EPS 5.32 4.10 3.82 1.48 -0.83 3.54 1.22 167.15%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.08 1.93 1.92 1.89 1.92 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 19,826
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 3.25 5.93 4.35 2.69 1.17 4.78 3.49 -4.64%
EPS 0.07 0.05 0.02 0.01 -0.01 0.02 0.01 266.36%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.012 0.0119 0.0119 0.0117 0.0118 0.0062 83.51%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.30 1.40 1.12 1.73 1.35 1.55 1.54 -
P/RPS 0.54 0.26 0.16 0.40 0.71 0.20 0.27 58.80%
P/EPS 24.44 34.21 29.32 116.89 -162.65 43.79 125.93 -66.51%
EY 4.09 2.92 3.41 0.86 -0.61 2.28 0.79 199.57%
DY 0.00 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.30 0.58 0.90 0.71 0.81 1.54 -17.70%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 30/03/04 31/12/03 30/09/03 26/06/03 31/03/03 31/12/02 -
Price 1.35 1.35 1.22 1.65 1.43 1.32 1.47 -
P/RPS 0.57 0.25 0.17 0.38 0.75 0.17 0.26 68.84%
P/EPS 25.38 32.98 31.94 111.49 -172.29 37.29 120.21 -64.57%
EY 3.94 3.03 3.13 0.90 -0.58 2.68 0.83 182.72%
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.25 0.63 0.86 0.76 0.69 1.47 -13.15%

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