[YINSON] QoQ TTM Result on 31-Jul-2006 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 5.48%
YoY- 29.72%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 396,793 418,951 475,821 453,907 444,813 444,462 431,259 -5.41%
PBT 17,328 15,150 14,861 14,136 13,544 13,080 11,765 29.54%
Tax -3,710 -4,146 -4,948 -4,664 -4,564 -4,399 -4,002 -4.93%
NP 13,618 11,004 9,913 9,472 8,980 8,681 7,763 45.60%
-
NP to SH 13,618 11,004 9,913 9,472 8,980 8,681 7,763 45.60%
-
Tax Rate 21.41% 27.37% 33.30% 32.99% 33.70% 33.63% 34.02% -
Total Cost 383,175 407,947 465,908 444,435 435,833 435,781 423,496 -6.46%
-
Net Worth 43,844 43,826 43,858 67,472 64,859 63,091 60,013 -18.92%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 2,620 2,620 - - - - 875 108.16%
Div Payout % 19.25% 23.82% - - - - 11.28% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 43,844 43,826 43,858 67,472 64,859 63,091 60,013 -18.92%
NOSH 43,844 43,826 43,858 43,813 43,824 43,813 43,805 0.05%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 3.43% 2.63% 2.08% 2.09% 2.02% 1.95% 1.80% -
ROE 31.06% 25.11% 22.60% 14.04% 13.85% 13.76% 12.94% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 905.00 955.92 1,084.90 1,036.00 1,014.99 1,014.44 984.49 -5.47%
EPS 31.06 25.11 22.60 21.62 20.49 19.81 17.72 45.52%
DPS 5.98 5.98 0.00 0.00 0.00 0.00 2.00 107.96%
NAPS 1.00 1.00 1.00 1.54 1.48 1.44 1.37 -18.97%
Adjusted Per Share Value based on latest NOSH - 43,813
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 12.37 13.06 14.84 14.15 13.87 13.86 13.45 -5.44%
EPS 0.42 0.34 0.31 0.30 0.28 0.27 0.24 45.36%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.03 92.64%
NAPS 0.0137 0.0137 0.0137 0.021 0.0202 0.0197 0.0187 -18.77%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.98 0.94 1.16 1.08 1.12 1.10 1.18 -
P/RPS 0.11 0.10 0.11 0.10 0.11 0.11 0.12 -5.65%
P/EPS 3.16 3.74 5.13 5.00 5.47 5.55 6.66 -39.24%
EY 31.69 26.71 19.48 20.02 18.30 18.01 15.02 64.72%
DY 6.10 6.36 0.00 0.00 0.00 0.00 1.69 135.85%
P/NAPS 0.98 0.94 1.16 0.70 0.76 0.76 0.86 9.12%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 05/04/07 22/12/06 22/09/06 27/06/06 30/03/06 29/12/05 -
Price 1.11 0.93 0.92 1.09 1.14 1.14 1.17 -
P/RPS 0.12 0.10 0.08 0.11 0.11 0.11 0.12 0.00%
P/EPS 3.57 3.70 4.07 5.04 5.56 5.75 6.60 -33.68%
EY 27.98 27.00 24.57 19.83 17.97 17.38 15.15 50.69%
DY 5.39 6.43 0.00 0.00 0.00 0.00 1.71 115.43%
P/NAPS 1.11 0.93 0.92 0.71 0.77 0.79 0.85 19.53%

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