[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2010 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 94.88%
YoY- 386.54%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 196,804 640,818 489,039 332,852 184,314 470,288 360,828 -33.31%
PBT 8,600 25,043 16,360 12,279 6,340 10,223 5,766 30.63%
Tax -1,463 -6,764 -4,794 -3,131 -1,671 -2,831 -1,641 -7.38%
NP 7,137 18,279 11,566 9,148 4,669 7,392 4,125 44.26%
-
NP to SH 7,155 18,542 11,724 9,220 4,731 7,950 4,665 33.10%
-
Tax Rate 17.01% 27.01% 29.30% 25.50% 26.36% 27.69% 28.46% -
Total Cost 189,667 622,539 477,473 323,704 179,645 462,896 356,703 -34.44%
-
Net Worth 128,721 121,961 115,048 114,393 109,545 105,504 102,753 16.25%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 128,721 121,961 115,048 114,393 109,545 105,504 102,753 16.25%
NOSH 68,468 68,502 68,481 68,499 68,465 68,509 68,502 -0.03%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 3.63% 2.85% 2.37% 2.75% 2.53% 1.57% 1.14% -
ROE 5.56% 15.20% 10.19% 8.06% 4.32% 7.54% 4.54% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 287.44 935.47 714.12 485.92 269.21 686.46 526.74 -33.29%
EPS 10.45 27.07 17.12 13.46 6.91 11.61 6.81 33.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.7804 1.68 1.67 1.60 1.54 1.50 16.29%
Adjusted Per Share Value based on latest NOSH - 68,534
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 6.14 19.98 15.25 10.38 5.75 14.66 11.25 -33.28%
EPS 0.22 0.58 0.37 0.29 0.15 0.25 0.15 29.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.038 0.0359 0.0357 0.0342 0.0329 0.032 16.28%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.08 0.98 0.90 0.75 0.82 0.64 0.62 -
P/RPS 0.38 0.10 0.13 0.15 0.30 0.09 0.12 116.09%
P/EPS 10.33 3.62 5.26 5.57 11.87 5.52 9.10 8.84%
EY 9.68 27.62 19.02 17.95 8.43 18.13 10.98 -8.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.54 0.45 0.51 0.42 0.41 24.63%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 28/06/11 29/03/11 29/12/10 28/09/10 29/06/10 29/03/10 29/12/09 -
Price 1.82 1.01 1.04 0.76 0.78 0.95 0.61 -
P/RPS 0.63 0.11 0.15 0.16 0.29 0.14 0.12 202.98%
P/EPS 17.42 3.73 6.07 5.65 11.29 8.19 8.96 55.96%
EY 5.74 26.80 16.46 17.71 8.86 12.21 11.16 -35.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.57 0.62 0.46 0.49 0.62 0.41 77.83%

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