[YINSON] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 23.75%
YoY- 51.65%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 483,255 420,856 381,818 396,793 418,951 475,821 453,907 4.25%
PBT 18,571 16,030 16,841 17,328 15,150 14,861 14,136 19.89%
Tax -4,906 -3,372 -3,741 -3,710 -4,146 -4,948 -4,664 3.42%
NP 13,665 12,658 13,100 13,618 11,004 9,913 9,472 27.59%
-
NP to SH 13,000 12,598 13,100 13,618 11,004 9,913 9,472 23.42%
-
Tax Rate 26.42% 21.04% 22.21% 21.41% 27.37% 33.30% 32.99% -
Total Cost 469,590 408,198 368,718 383,175 407,947 465,908 444,435 3.72%
-
Net Worth 67,637 65,494 44,643 43,844 43,826 43,858 67,472 0.16%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - 2,620 2,620 2,620 2,620 - - -
Div Payout % - 20.80% 20.01% 19.25% 23.82% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 67,637 65,494 44,643 43,844 43,826 43,858 67,472 0.16%
NOSH 67,637 65,494 44,643 43,844 43,826 43,858 43,813 33.46%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 2.83% 3.01% 3.43% 3.43% 2.63% 2.08% 2.09% -
ROE 19.22% 19.24% 29.34% 31.06% 25.11% 22.60% 14.04% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 714.47 642.58 855.26 905.00 955.92 1,084.90 1,036.00 -21.88%
EPS 19.22 19.24 29.34 31.06 25.11 22.60 21.62 -7.52%
DPS 0.00 4.00 5.98 5.98 5.98 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.54 -24.95%
Adjusted Per Share Value based on latest NOSH - 43,844
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 15.07 13.12 11.90 12.37 13.06 14.84 14.15 4.27%
EPS 0.41 0.39 0.41 0.42 0.34 0.31 0.30 23.08%
DPS 0.00 0.08 0.08 0.08 0.08 0.00 0.00 -
NAPS 0.0211 0.0204 0.0139 0.0137 0.0137 0.0137 0.021 0.31%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.75 0.78 1.43 0.98 0.94 1.16 1.08 -
P/RPS 0.10 0.12 0.17 0.11 0.10 0.11 0.10 0.00%
P/EPS 3.90 4.06 4.87 3.16 3.74 5.13 5.00 -15.22%
EY 25.63 24.66 20.52 31.69 26.71 19.48 20.02 17.84%
DY 0.00 5.13 4.18 6.10 6.36 0.00 0.00 -
P/NAPS 0.75 0.78 1.43 0.98 0.94 1.16 0.70 4.69%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 27/12/07 02/10/07 29/06/07 05/04/07 22/12/06 22/09/06 -
Price 0.63 0.72 0.88 1.11 0.93 0.92 1.09 -
P/RPS 0.09 0.11 0.10 0.12 0.10 0.08 0.11 -12.48%
P/EPS 3.28 3.74 3.00 3.57 3.70 4.07 5.04 -24.84%
EY 30.51 26.72 33.34 27.98 27.00 24.57 19.83 33.16%
DY 0.00 5.56 6.80 5.39 6.43 0.00 0.00 -
P/NAPS 0.63 0.72 0.88 1.11 0.93 0.92 0.71 -7.64%

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