[YINSON] QoQ TTM Result on 31-Jul-2009 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -51.72%
YoY- -65.39%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 542,643 470,288 444,661 479,334 601,529 635,998 712,087 -16.61%
PBT 15,882 10,223 7,973 8,469 15,242 17,422 22,987 -21.89%
Tax -4,275 -2,831 -2,838 -3,323 -4,064 -4,617 -6,032 -20.55%
NP 11,607 7,392 5,135 5,146 11,178 12,805 16,955 -22.37%
-
NP to SH 12,064 7,950 5,693 5,445 11,278 12,810 16,337 -18.34%
-
Tax Rate 26.92% 27.69% 35.60% 39.24% 26.66% 26.50% 26.24% -
Total Cost 531,036 462,896 439,526 474,188 590,351 623,193 695,132 -16.47%
-
Net Worth 109,545 68,519 102,846 101,146 100,091 101,810 98,686 7.22%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 109,545 68,519 102,846 101,146 100,091 101,810 98,686 7.22%
NOSH 68,465 68,519 68,564 68,342 68,555 69,733 68,532 -0.06%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 2.14% 1.57% 1.15% 1.07% 1.86% 2.01% 2.38% -
ROE 11.01% 11.60% 5.54% 5.38% 11.27% 12.58% 16.55% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 792.57 686.36 648.53 701.37 877.43 912.04 1,039.05 -16.55%
EPS 17.62 11.60 8.30 7.97 16.45 18.37 23.84 -18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.00 1.50 1.48 1.46 1.46 1.44 7.29%
Adjusted Per Share Value based on latest NOSH - 68,342
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 16.93 14.67 13.87 14.96 18.77 19.84 22.22 -16.62%
EPS 0.38 0.25 0.18 0.17 0.35 0.40 0.51 -17.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0214 0.0321 0.0316 0.0312 0.0318 0.0308 7.25%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.82 0.64 0.62 0.62 0.50 0.50 0.54 -
P/RPS 0.10 0.09 0.10 0.09 0.06 0.05 0.05 58.94%
P/EPS 4.65 5.52 7.47 7.78 3.04 2.72 2.27 61.50%
EY 21.49 18.13 13.39 12.85 32.90 36.74 44.14 -38.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.41 0.42 0.34 0.34 0.38 21.73%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 24/12/08 -
Price 0.78 0.95 0.61 0.64 0.56 0.53 0.51 -
P/RPS 0.10 0.14 0.09 0.09 0.06 0.06 0.05 58.94%
P/EPS 4.43 8.19 7.35 8.03 3.40 2.89 2.14 62.64%
EY 22.59 12.21 13.61 12.45 29.38 34.66 46.74 -38.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.95 0.41 0.43 0.38 0.36 0.35 25.22%

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