[YINSON] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 28.45%
YoY- 206.16%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 296,079 256,761 190,070 180,876 167,197 159,085 153,310 55.14%
PBT 7,792 5,425 2,160 2,368 1,793 1,555 1,450 207.11%
Tax -2,130 -1,466 -692 -1,027 -749 -727 -623 127.11%
NP 5,662 3,959 1,468 1,341 1,044 828 827 260.98%
-
NP to SH 5,662 3,959 1,468 1,341 1,044 828 827 260.98%
-
Tax Rate 27.34% 27.02% 32.04% 43.37% 41.77% 46.75% 42.97% -
Total Cost 290,417 252,802 188,602 179,535 166,153 158,257 152,483 53.71%
-
Net Worth 51,619 49,405 35,602 19,786 19,826 37,572 19,768 89.73%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 534 534 534 - - - - -
Div Payout % 9.43% 13.49% 36.38% - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 51,619 49,405 35,602 19,786 19,826 37,572 19,768 89.73%
NOSH 43,744 43,721 35,602 19,786 19,826 19,879 19,768 69.89%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 1.91% 1.54% 0.77% 0.74% 0.62% 0.52% 0.54% -
ROE 10.97% 8.01% 4.12% 6.78% 5.27% 2.20% 4.18% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 676.83 587.26 533.87 914.15 843.29 800.25 775.53 -8.68%
EPS 12.94 9.05 4.12 6.78 5.27 4.17 4.18 112.55%
DPS 1.22 1.22 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.13 1.00 1.00 1.00 1.89 1.00 11.67%
Adjusted Per Share Value based on latest NOSH - 19,786
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 9.23 8.01 5.93 5.64 5.21 4.96 4.78 55.12%
EPS 0.18 0.12 0.05 0.04 0.03 0.03 0.03 230.55%
DPS 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0154 0.0111 0.0062 0.0062 0.0117 0.0062 89.03%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.34 1.30 1.40 1.12 1.73 1.35 1.55 -
P/RPS 0.20 0.22 0.26 0.12 0.21 0.17 0.20 0.00%
P/EPS 10.35 14.36 33.95 16.53 32.85 32.41 37.05 -57.29%
EY 9.66 6.97 2.95 6.05 3.04 3.09 2.70 134.10%
DY 0.91 0.94 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 1.40 1.12 1.73 0.71 1.55 -18.53%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 28/06/04 30/03/04 31/12/03 30/09/03 26/06/03 31/03/03 -
Price 1.27 1.35 1.35 1.22 1.65 1.43 1.32 -
P/RPS 0.19 0.23 0.25 0.13 0.20 0.18 0.17 7.70%
P/EPS 9.81 14.91 32.74 18.00 31.34 34.33 31.55 -54.13%
EY 10.19 6.71 3.05 5.56 3.19 2.91 3.17 117.96%
DY 0.96 0.90 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.19 1.35 1.22 1.65 0.76 1.32 -12.53%

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