[YINSON] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 18.65%
YoY- 400.97%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 439,934 424,842 426,309 335,639 296,079 256,761 190,070 75.06%
PBT 11,051 11,098 12,087 9,134 7,792 5,425 2,160 197.21%
Tax -3,749 -3,728 -3,937 -2,416 -2,130 -1,466 -692 208.78%
NP 7,302 7,370 8,150 6,718 5,662 3,959 1,468 191.67%
-
NP to SH 7,302 7,370 8,150 6,718 5,662 3,959 1,468 191.67%
-
Tax Rate 33.92% 33.59% 32.57% 26.45% 27.34% 27.02% 32.04% -
Total Cost 432,632 417,472 418,159 328,921 290,417 252,802 188,602 74.02%
-
Net Worth 58,674 56,496 55,153 52,836 51,619 49,405 35,602 39.56%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 875 875 875 534 534 534 534 39.03%
Div Payout % 11.99% 11.88% 10.74% 7.95% 9.43% 13.49% 36.38% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 58,674 56,496 55,153 52,836 51,619 49,405 35,602 39.56%
NOSH 43,786 43,796 43,772 43,775 43,744 43,721 35,602 14.80%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 1.66% 1.73% 1.91% 2.00% 1.91% 1.54% 0.77% -
ROE 12.45% 13.04% 14.78% 12.71% 10.97% 8.01% 4.12% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 1,004.72 970.05 973.91 766.73 676.83 587.26 533.87 52.48%
EPS 16.68 16.83 18.62 15.35 12.94 9.05 4.12 154.23%
DPS 2.00 2.00 2.00 1.22 1.22 1.22 1.50 21.16%
NAPS 1.34 1.29 1.26 1.207 1.18 1.13 1.00 21.56%
Adjusted Per Share Value based on latest NOSH - 43,775
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 13.72 13.25 13.29 10.46 9.23 8.01 5.93 75.02%
EPS 0.23 0.23 0.25 0.21 0.18 0.12 0.05 176.84%
DPS 0.03 0.03 0.03 0.02 0.02 0.02 0.02 31.06%
NAPS 0.0183 0.0176 0.0172 0.0165 0.0161 0.0154 0.0111 39.59%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.22 1.24 1.35 1.27 1.34 1.30 1.40 -
P/RPS 0.12 0.13 0.14 0.17 0.20 0.22 0.26 -40.30%
P/EPS 7.32 7.37 7.25 8.28 10.35 14.36 33.95 -64.07%
EY 13.67 13.57 13.79 12.08 9.66 6.97 2.95 178.20%
DY 1.64 1.61 1.48 0.96 0.91 0.94 1.07 32.96%
P/NAPS 0.91 0.96 1.07 1.05 1.14 1.15 1.40 -24.98%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 23/09/05 29/06/05 29/03/05 30/12/04 24/09/04 28/06/04 30/03/04 -
Price 1.20 1.26 1.25 1.35 1.27 1.35 1.35 -
P/RPS 0.12 0.13 0.13 0.18 0.19 0.23 0.25 -38.72%
P/EPS 7.20 7.49 6.71 8.80 9.81 14.91 32.74 -63.59%
EY 13.90 13.36 14.90 11.37 10.19 6.71 3.05 175.13%
DY 1.67 1.59 1.60 0.90 0.96 0.90 1.11 31.33%
P/NAPS 0.90 0.98 0.99 1.12 1.08 1.19 1.35 -23.70%

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