[YINSON] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 4.55%
YoY- -65.15%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 582,458 542,643 470,288 444,661 479,334 601,529 635,998 -5.70%
PBT 20,081 15,882 10,223 7,973 8,469 15,242 17,422 9.96%
Tax -5,112 -4,275 -2,831 -2,838 -3,323 -4,064 -4,617 7.04%
NP 14,969 11,607 7,392 5,135 5,146 11,178 12,805 11.00%
-
NP to SH 15,275 12,064 7,950 5,693 5,445 11,278 12,810 12.48%
-
Tax Rate 25.46% 26.92% 27.69% 35.60% 39.24% 26.66% 26.50% -
Total Cost 567,489 531,036 462,896 439,526 474,188 590,351 623,193 -6.06%
-
Net Worth 114,452 109,545 68,519 102,846 101,146 100,091 101,810 8.13%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 114,452 109,545 68,519 102,846 101,146 100,091 101,810 8.13%
NOSH 68,534 68,465 68,519 68,564 68,342 68,555 69,733 -1.15%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 2.57% 2.14% 1.57% 1.15% 1.07% 1.86% 2.01% -
ROE 13.35% 11.01% 11.60% 5.54% 5.38% 11.27% 12.58% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 849.88 792.57 686.36 648.53 701.37 877.43 912.04 -4.60%
EPS 22.29 17.62 11.60 8.30 7.97 16.45 18.37 13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.60 1.00 1.50 1.48 1.46 1.46 9.39%
Adjusted Per Share Value based on latest NOSH - 68,564
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 18.16 16.92 14.66 13.86 14.95 18.76 19.83 -5.71%
EPS 0.48 0.38 0.25 0.18 0.17 0.35 0.40 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0342 0.0214 0.0321 0.0315 0.0312 0.0317 8.26%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.75 0.82 0.64 0.62 0.62 0.50 0.50 -
P/RPS 0.09 0.10 0.09 0.10 0.09 0.06 0.05 48.13%
P/EPS 3.37 4.65 5.52 7.47 7.78 3.04 2.72 15.40%
EY 29.72 21.49 18.13 13.39 12.85 32.90 36.74 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.64 0.41 0.42 0.34 0.34 20.60%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 -
Price 0.76 0.78 0.95 0.61 0.64 0.56 0.53 -
P/RPS 0.09 0.10 0.14 0.09 0.09 0.06 0.06 31.13%
P/EPS 3.41 4.43 8.19 7.35 8.03 3.40 2.89 11.69%
EY 29.33 22.59 12.21 13.61 12.45 29.38 34.66 -10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.95 0.41 0.43 0.38 0.36 17.80%

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