[YINSON] QoQ 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- -5.12%
YoY- 251.25%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 196,804 151,779 156,187 148,538 184,314 109,460 140,146 25.47%
PBT 8,600 8,682 4,081 5,939 6,340 4,457 3,345 87.99%
Tax -1,463 -1,970 -1,663 -1,460 -1,671 -1,190 -791 50.84%
NP 7,137 6,712 2,418 4,479 4,669 3,267 2,554 98.76%
-
NP to SH 7,155 6,817 2,504 4,489 4,731 3,285 2,770 88.58%
-
Tax Rate 17.01% 22.69% 40.75% 24.58% 26.36% 26.70% 23.65% -
Total Cost 189,667 145,067 153,769 144,059 179,645 106,193 137,592 23.93%
-
Net Worth 128,721 121,874 114,937 114,452 109,545 68,519 102,846 16.18%
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 128,721 121,874 114,937 114,452 109,545 68,519 102,846 16.18%
NOSH 68,468 68,468 68,415 68,534 68,465 68,519 68,564 -0.09%
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% 4.42% 1.55% 3.02% 2.53% 2.98% 1.82% -
ROE 5.56% 5.59% 2.18% 3.92% 4.32% 4.79% 2.69% -
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 287.44 221.68 228.29 216.74 269.21 159.75 204.40 25.59%
EPS 10.45 9.95 3.66 6.55 6.91 4.80 4.04 88.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.78 1.68 1.67 1.60 1.00 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 4.73 4.87 4.63 5.75 3.41 4.37 25.52%
EPS 0.22 0.21 0.08 0.14 0.15 0.10 0.09 81.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.038 0.0358 0.0357 0.0342 0.0214 0.0321 16.03%
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 0.44 0.39 0.35 0.30 0.40 0.30 17.11%
P/EPS 10.33 9.84 24.59 11.45 11.87 13.35 15.35 -23.26%
EY 9.68 10.16 4.07 8.73 8.43 7.49 6.52 30.23%
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 0.64 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 0.46 0.46 0.35 0.29 0.59 0.30 64.21%
P/EPS 17.42 10.14 28.42 11.60 11.29 19.82 15.10 10.02%
EY 5.74 9.86 3.52 8.62 8.86 5.05 6.62 -9.09%
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 0.95 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