[YINSON] QoQ Cumulative 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- 33.85%
YoY- 694.44%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 205,753 102,904 426,309 285,119 192,154 104,371 190,070 5.43%
PBT 5,300 2,287 12,087 8,460 6,336 3,276 2,159 82.07%
Tax -1,661 -741 -3,937 -2,454 -1,849 -950 -697 78.50%
NP 3,639 1,546 8,150 6,006 4,487 2,326 1,462 83.76%
-
NP to SH 3,639 1,546 8,150 6,006 4,487 2,326 1,462 83.76%
-
Tax Rate 31.34% 32.40% 32.57% 29.01% 29.18% 29.00% 32.28% -
Total Cost 202,114 101,358 418,159 279,113 187,667 102,045 188,608 4.72%
-
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 6.19% 2.74% 14.78% 11.38% 8.69% 4.71% 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 469.29 234.96 974.39 651.80 439.38 238.72 532.09 -8.03%
EPS 8.30 3.53 18.63 13.73 10.26 5.32 4.10 60.09%
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 6.42 3.21 13.29 8.89 5.99 3.25 5.93 5.44%
EPS 0.11 0.05 0.25 0.19 0.14 0.07 0.05 69.23%
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 0.26 0.53 0.14 0.19 0.30 0.54 0.26 0.00%
P/EPS 14.70 35.13 7.25 9.25 13.06 24.44 34.21 -43.08%
EY 6.80 2.85 13.80 10.81 7.66 4.09 2.92 75.78%
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 0.26 0.54 0.13 0.21 0.29 0.57 0.25 2.65%
P/EPS 14.46 35.69 6.71 9.83 12.38 25.38 32.98 -42.31%
EY 6.92 2.80 14.90 10.17 8.08 3.94 3.03 73.51%
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