[YINSON] QoQ Quarter Result on 30-Apr-2003 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -132.23%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 50,520 53,405 48,465 37,680 41,382 39,726 40,353 16.11%
PBT 674 782 693 11 885 207 455 29.85%
Tax 38 -319 -235 -176 -373 -41 -207 -
NP 712 463 458 -165 512 166 248 101.61%
-
NP to SH 712 463 458 -165 512 166 248 101.61%
-
Tax Rate -5.64% 40.79% 33.91% 1,600.00% 42.15% 19.81% 45.49% -
Total Cost 49,808 52,942 48,007 37,845 40,870 39,560 40,105 15.49%
-
Net Worth 35,602 38,187 38,067 37,572 37,955 19,482 37,695 -3.72%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 534 - - - - - - -
Div Payout % 75.00% - - - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 35,602 38,187 38,067 37,572 37,955 19,482 37,695 -3.72%
NOSH 35,602 19,786 19,826 19,879 19,768 19,482 19,840 47.51%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 1.41% 0.87% 0.95% -0.44% 1.24% 0.42% 0.61% -
ROE 2.00% 1.21% 1.20% -0.44% 1.35% 0.85% 0.66% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 141.90 269.91 244.44 189.54 209.33 203.90 203.39 -21.28%
EPS 1.99 2.34 2.31 -0.83 2.59 0.84 1.25 36.22%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.93 1.92 1.89 1.92 1.00 1.90 -34.73%
Adjusted Per Share Value based on latest NOSH - 19,879
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 1.58 1.67 1.51 1.18 1.29 1.24 1.26 16.23%
EPS 0.02 0.01 0.01 -0.01 0.02 0.01 0.01 58.53%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0119 0.0119 0.0117 0.0118 0.0061 0.0118 -3.98%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.40 1.12 1.73 1.35 1.55 1.54 1.77 -
P/RPS 0.99 0.41 0.71 0.71 0.74 0.76 0.87 8.97%
P/EPS 70.00 47.86 74.89 -162.65 59.85 180.74 141.60 -37.39%
EY 1.43 2.09 1.34 -0.61 1.67 0.55 0.71 59.28%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.58 0.90 0.71 0.81 1.54 0.93 31.25%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 31/12/03 30/09/03 26/06/03 31/03/03 31/12/02 26/09/02 -
Price 1.35 1.22 1.65 1.43 1.32 1.47 1.56 -
P/RPS 0.95 0.45 0.68 0.75 0.63 0.72 0.77 14.98%
P/EPS 67.50 52.14 71.43 -172.29 50.97 172.53 124.80 -33.54%
EY 1.48 1.92 1.40 -0.58 1.96 0.58 0.80 50.53%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.63 0.86 0.76 0.69 1.47 0.82 39.30%

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