[YINSON] QoQ TTM Result on 31-Oct-2005 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 6.31%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 453,907 444,813 444,462 431,259 439,934 424,842 426,309 4.28%
PBT 14,136 13,544 13,080 11,765 11,051 11,098 12,087 11.03%
Tax -4,664 -4,564 -4,399 -4,002 -3,749 -3,728 -3,937 11.99%
NP 9,472 8,980 8,681 7,763 7,302 7,370 8,150 10.57%
-
NP to SH 9,472 8,980 8,681 7,763 7,302 7,370 8,150 10.57%
-
Tax Rate 32.99% 33.70% 33.63% 34.02% 33.92% 33.59% 32.57% -
Total Cost 444,435 435,833 435,781 423,496 432,632 417,472 418,159 4.15%
-
Net Worth 67,472 64,859 63,091 60,013 58,674 56,496 55,153 14.42%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - 875 875 875 875 -
Div Payout % - - - 11.28% 11.99% 11.88% 10.74% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 67,472 64,859 63,091 60,013 58,674 56,496 55,153 14.42%
NOSH 43,813 43,824 43,813 43,805 43,786 43,796 43,772 0.06%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 2.09% 2.02% 1.95% 1.80% 1.66% 1.73% 1.91% -
ROE 14.04% 13.85% 13.76% 12.94% 12.45% 13.04% 14.78% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 1,036.00 1,014.99 1,014.44 984.49 1,004.72 970.05 973.91 4.21%
EPS 21.62 20.49 19.81 17.72 16.68 16.83 18.62 10.50%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 1.54 1.48 1.44 1.37 1.34 1.29 1.26 14.35%
Adjusted Per Share Value based on latest NOSH - 43,805
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 14.16 13.88 13.87 13.46 13.73 13.26 13.30 4.27%
EPS 0.30 0.28 0.27 0.24 0.23 0.23 0.25 12.96%
DPS 0.00 0.00 0.00 0.03 0.03 0.03 0.03 -
NAPS 0.0211 0.0202 0.0197 0.0187 0.0183 0.0176 0.0172 14.63%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.08 1.12 1.10 1.18 1.22 1.24 1.35 -
P/RPS 0.10 0.11 0.11 0.12 0.12 0.13 0.14 -20.14%
P/EPS 5.00 5.47 5.55 6.66 7.32 7.37 7.25 -21.99%
EY 20.02 18.30 18.01 15.02 13.67 13.57 13.79 28.30%
DY 0.00 0.00 0.00 1.69 1.64 1.61 1.48 -
P/NAPS 0.70 0.76 0.76 0.86 0.91 0.96 1.07 -24.69%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 27/06/06 30/03/06 29/12/05 23/09/05 29/06/05 29/03/05 -
Price 1.09 1.14 1.14 1.17 1.20 1.26 1.25 -
P/RPS 0.11 0.11 0.11 0.12 0.12 0.13 0.13 -10.56%
P/EPS 5.04 5.56 5.75 6.60 7.20 7.49 6.71 -17.41%
EY 19.83 17.97 17.38 15.15 13.90 13.36 14.90 21.05%
DY 0.00 0.00 0.00 1.71 1.67 1.59 1.60 -
P/NAPS 0.71 0.77 0.79 0.85 0.90 0.98 0.99 -19.92%

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