[YINSON] YoY Annual (Unaudited) Result on 21-Jan-2002 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
21-Jan-2002 [#4]
Profit Trend
YoY- 190.74%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 426,309 190,070 153,366 424,398 120,924 81,942 61,357 -2.03%
PBT 12,087 2,159 1,453 292,760 666 540 248 -4.04%
Tax -3,937 -697 -753 -76,939 -435 -341 4 -
NP 8,150 1,462 700 215,821 231 199 252 -3.62%
-
NP to SH 8,150 1,462 700 224,663 231 199 252 -3.62%
-
Tax Rate 32.57% 32.28% 51.82% 26.28% 65.32% 63.15% -1.61% -
Total Cost 418,159 188,608 152,666 208,577 120,693 81,743 61,105 -2.02%
-
Net Worth 55,225 38,579 37,966 1,771,674 36,941 37,014 37,105 -0.42%
Dividend
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div 876 535 - 21,345 - 298 - -100.00%
Div Payout % 10.76% 36.65% - 9.50% - 150.00% - -
Equity
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 55,225 38,579 37,966 1,771,674 36,941 37,014 37,105 -0.42%
NOSH 43,829 35,721 19,774 1,067,274 19,754 19,900 19,842 -0.83%
Ratio Analysis
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 1.91% 0.77% 0.46% 50.85% 0.19% 0.24% 0.41% -
ROE 14.76% 3.79% 1.84% 12.68% 0.63% 0.54% 0.68% -
Per Share
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 972.64 532.09 775.59 39.76 612.12 411.77 309.22 -1.21%
EPS 18.63 4.10 3.54 21.05 1.17 1.00 1.27 -2.81%
DPS 2.00 1.50 0.00 2.00 0.00 1.50 0.00 -100.00%
NAPS 1.26 1.08 1.92 1.66 1.87 1.86 1.87 0.42%
Adjusted Per Share Value based on latest NOSH - 19,797
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 13.29 5.93 4.78 13.23 3.77 2.55 1.91 -2.04%
EPS 0.25 0.05 0.02 7.00 0.01 0.01 0.01 -3.36%
DPS 0.03 0.02 0.00 0.67 0.00 0.01 0.00 -100.00%
NAPS 0.0172 0.012 0.0118 0.5524 0.0115 0.0115 0.0116 -0.41%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 21/01/02 31/01/01 31/01/00 - -
Price 1.35 1.40 1.55 1.80 1.89 1.96 0.00 -
P/RPS 0.14 0.26 0.20 4.53 0.31 0.48 0.00 -100.00%
P/EPS 7.26 34.21 43.79 8.55 161.63 196.00 0.00 -100.00%
EY 13.77 2.92 2.28 11.69 0.62 0.51 0.00 -100.00%
DY 1.48 1.07 0.00 1.11 0.00 0.77 0.00 -100.00%
P/NAPS 1.07 1.30 0.81 1.08 1.01 1.05 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 29/12/05 30/03/04 31/03/03 30/03/16 04/01/02 31/03/00 - -
Price 1.17 1.35 1.32 2.75 1.80 3.12 0.00 -
P/RPS 0.12 0.25 0.17 6.92 0.29 0.76 0.00 -100.00%
P/EPS 6.29 32.98 37.29 13.06 153.93 312.00 0.00 -100.00%
EY 15.89 3.03 2.68 7.65 0.65 0.32 0.00 -100.00%
DY 1.71 1.11 0.00 0.73 0.00 0.48 0.00 -100.00%
P/NAPS 0.93 1.25 0.69 1.66 0.96 1.68 0.00 -100.00%

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