[YINSON] QoQ TTM Result on 31-Oct-2008 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
24-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 3.83%
YoY- 29.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 479,334 601,529 635,998 712,087 682,510 548,586 483,255 -0.54%
PBT 8,469 15,242 17,422 22,987 21,898 16,503 18,571 -40.78%
Tax -3,323 -4,064 -4,617 -6,032 -5,529 -5,216 -4,906 -22.89%
NP 5,146 11,178 12,805 16,955 16,369 11,287 13,665 -47.88%
-
NP to SH 5,445 11,278 12,810 16,337 15,734 10,690 13,000 -44.04%
-
Tax Rate 39.24% 26.66% 26.50% 26.24% 25.25% 31.61% 26.42% -
Total Cost 474,188 590,351 623,193 695,132 666,141 537,299 469,590 0.65%
-
Net Worth 101,146 100,091 101,810 98,686 97,279 90,340 67,637 30.80%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 101,146 100,091 101,810 98,686 97,279 90,340 67,637 30.80%
NOSH 68,342 68,555 69,733 68,532 68,506 68,439 67,637 0.69%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 1.07% 1.86% 2.01% 2.38% 2.40% 2.06% 2.83% -
ROE 5.38% 11.27% 12.58% 16.55% 16.17% 11.83% 19.22% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 701.37 877.43 912.04 1,039.05 996.27 801.56 714.47 -1.22%
EPS 7.97 16.45 18.37 23.84 22.97 15.62 19.22 -44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.46 1.44 1.42 1.32 1.00 29.90%
Adjusted Per Share Value based on latest NOSH - 68,532
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 14.95 18.76 19.83 22.20 21.28 17.10 15.07 -0.53%
EPS 0.17 0.35 0.40 0.51 0.49 0.33 0.41 -44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0312 0.0317 0.0308 0.0303 0.0282 0.0211 30.65%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.62 0.50 0.50 0.54 0.63 0.65 0.75 -
P/RPS 0.09 0.06 0.05 0.05 0.06 0.08 0.10 -6.78%
P/EPS 7.78 3.04 2.72 2.27 2.74 4.16 3.90 58.53%
EY 12.85 32.90 36.74 44.14 36.46 24.03 25.63 -36.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 0.34 0.38 0.44 0.49 0.75 -32.08%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 26/06/09 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 -
Price 0.64 0.56 0.53 0.51 0.64 0.61 0.63 -
P/RPS 0.09 0.06 0.06 0.05 0.06 0.08 0.09 0.00%
P/EPS 8.03 3.40 2.89 2.14 2.79 3.91 3.28 81.74%
EY 12.45 29.38 34.66 46.74 35.89 25.61 30.51 -45.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.36 0.35 0.45 0.46 0.63 -22.49%

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