[YINSON] QoQ TTM 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- 0.12%
YoY- 197.84%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 190,070 180,876 167,197 159,085 153,310 146,402 141,094 21.90%
PBT 2,160 2,368 1,793 1,555 1,450 1,103 1,431 31.48%
Tax -692 -1,027 -749 -727 -623 -665 -963 -19.72%
NP 1,468 1,341 1,044 828 827 438 468 113.83%
-
NP to SH 1,468 1,341 1,044 828 827 438 468 113.83%
-
Tax Rate 32.04% 43.37% 41.77% 46.75% 42.97% 60.29% 67.30% -
Total Cost 188,602 179,535 166,153 158,257 152,483 145,964 140,626 21.54%
-
Net Worth 35,602 19,786 19,826 37,572 19,768 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 % 36.38% - - - - - - -
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 19,786 19,826 37,572 19,768 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 0.77% 0.74% 0.62% 0.52% 0.54% 0.30% 0.33% -
ROE 4.12% 6.78% 5.27% 2.20% 4.18% 2.25% 1.24% -
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 533.87 914.15 843.29 800.25 775.53 751.44 711.16 -17.35%
EPS 4.12 6.78 5.27 4.17 4.18 2.25 2.36 44.83%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.89 1.00 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 5.93 5.64 5.21 4.96 4.78 4.56 4.40 21.94%
EPS 0.05 0.04 0.03 0.03 0.03 0.01 0.01 191.54%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0062 0.0062 0.0117 0.0062 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 0.26 0.12 0.21 0.17 0.20 0.20 0.25 2.64%
P/EPS 33.95 16.53 32.85 32.41 37.05 68.50 75.04 -40.98%
EY 2.95 6.05 3.04 3.09 2.70 1.46 1.33 69.83%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.12 1.73 0.71 1.55 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 - -
Price 1.35 1.22 1.65 1.43 1.32 1.47 0.00 -
P/RPS 0.25 0.13 0.20 0.18 0.17 0.20 0.00 -
P/EPS 32.74 18.00 31.34 34.33 31.55 65.39 0.00 -
EY 3.05 5.56 3.19 2.91 3.17 1.53 0.00 -
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.22 1.65 0.76 1.32 1.47 0.00 -

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