[YINSON] QoQ Quarter Result on 31-Jul-2004 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -7.09%
YoY- 371.83%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 102,904 141,190 92,965 87,783 104,371 50,520 53,405 54.90%
PBT 2,287 3,627 2,124 3,060 3,276 674 782 104.63%
Tax -741 -1,483 -605 -899 -950 38 -319 75.48%
NP 1,546 2,144 1,519 2,161 2,326 712 463 123.56%
-
NP to SH 1,546 2,144 1,519 2,161 2,326 712 463 123.56%
-
Tax Rate 32.40% 40.89% 28.48% 29.38% 29.00% -5.64% 40.79% -
Total Cost 101,358 139,046 91,446 85,622 102,045 49,808 52,942 54.24%
-
Net Worth 56,496 55,153 52,836 51,619 49,405 35,602 38,187 29.86%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 875 - - - 534 - -
Div Payout % - 40.83% - - - 75.00% - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 56,496 55,153 52,836 51,619 49,405 35,602 38,187 29.86%
NOSH 43,796 43,772 43,775 43,744 43,721 35,602 19,786 69.92%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 1.50% 1.52% 1.63% 2.46% 2.23% 1.41% 0.87% -
ROE 2.74% 3.89% 2.87% 4.19% 4.71% 2.00% 1.21% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 234.96 322.55 212.37 200.67 238.72 141.90 269.91 -8.83%
EPS 3.53 4.90 3.47 4.94 5.32 1.99 2.34 31.56%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.29 1.26 1.207 1.18 1.13 1.00 1.93 -23.57%
Adjusted Per Share Value based on latest NOSH - 43,744
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 3.21 4.41 2.90 2.74 3.26 1.58 1.67 54.65%
EPS 0.05 0.07 0.05 0.07 0.07 0.02 0.01 192.68%
DPS 0.00 0.03 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.0176 0.0172 0.0165 0.0161 0.0154 0.0111 0.0119 29.84%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 1.24 1.35 1.27 1.34 1.30 1.40 1.12 -
P/RPS 0.53 0.42 0.60 0.67 0.54 0.99 0.41 18.68%
P/EPS 35.13 27.56 36.60 27.13 24.44 70.00 47.86 -18.64%
EY 2.85 3.63 2.73 3.69 4.09 1.43 2.09 22.99%
DY 0.00 1.48 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 0.96 1.07 1.05 1.14 1.15 1.40 0.58 39.96%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 29/03/05 30/12/04 24/09/04 28/06/04 30/03/04 31/12/03 -
Price 1.26 1.25 1.35 1.27 1.35 1.35 1.22 -
P/RPS 0.54 0.39 0.64 0.63 0.57 0.95 0.45 12.93%
P/EPS 35.69 25.52 38.90 25.71 25.38 67.50 52.14 -22.34%
EY 2.80 3.92 2.57 3.89 3.94 1.48 1.92 28.62%
DY 0.00 1.60 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.98 0.99 1.12 1.08 1.19 1.35 0.63 34.28%

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