[YINSON] QoQ TTM 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- 43.02%
YoY- 442.34%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 424,842 426,309 335,639 296,079 256,761 190,070 180,876 76.78%
PBT 11,098 12,087 9,134 7,792 5,425 2,160 2,368 180.31%
Tax -3,728 -3,937 -2,416 -2,130 -1,466 -692 -1,027 136.38%
NP 7,370 8,150 6,718 5,662 3,959 1,468 1,341 211.75%
-
NP to SH 7,370 8,150 6,718 5,662 3,959 1,468 1,341 211.75%
-
Tax Rate 33.59% 32.57% 26.45% 27.34% 27.02% 32.04% 43.37% -
Total Cost 417,472 418,159 328,921 290,417 252,802 188,602 179,535 75.60%
-
Net Worth 56,496 55,153 52,836 51,619 49,405 35,602 19,786 101.39%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 875 875 534 534 534 534 - -
Div Payout % 11.88% 10.74% 7.95% 9.43% 13.49% 36.38% - -
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 19,786 101.39%
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 1.73% 1.91% 2.00% 1.91% 1.54% 0.77% 0.74% -
ROE 13.04% 14.78% 12.71% 10.97% 8.01% 4.12% 6.78% -
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 970.05 973.91 766.73 676.83 587.26 533.87 914.15 4.03%
EPS 16.83 18.62 15.35 12.94 9.05 4.12 6.78 83.43%
DPS 2.00 2.00 1.22 1.22 1.22 1.50 0.00 -
NAPS 1.29 1.26 1.207 1.18 1.13 1.00 1.00 18.52%
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 13.26 13.30 10.47 9.24 8.01 5.93 5.64 76.90%
EPS 0.23 0.25 0.21 0.18 0.12 0.05 0.04 221.29%
DPS 0.03 0.03 0.02 0.02 0.02 0.02 0.00 -
NAPS 0.0176 0.0172 0.0165 0.0161 0.0154 0.0111 0.0062 100.61%
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 0.13 0.14 0.17 0.20 0.22 0.26 0.12 5.48%
P/EPS 7.37 7.25 8.28 10.35 14.36 33.95 16.53 -41.66%
EY 13.57 13.79 12.08 9.66 6.97 2.95 6.05 71.43%
DY 1.61 1.48 0.96 0.91 0.94 1.07 0.00 -
P/NAPS 0.96 1.07 1.05 1.14 1.15 1.40 1.12 -9.77%
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 0.13 0.13 0.18 0.19 0.23 0.25 0.13 0.00%
P/EPS 7.49 6.71 8.80 9.81 14.91 32.74 18.00 -44.29%
EY 13.36 14.90 11.37 10.19 6.71 3.05 5.56 79.49%
DY 1.59 1.60 0.90 0.96 0.90 1.11 0.00 -
P/NAPS 0.98 0.99 1.12 1.08 1.19 1.35 1.22 -13.59%

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