[YINSON] YoY Annual (Unaudited) Result on 31-Jan-2004 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
YoY- 108.86%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 418,951 444,436 426,309 190,070 153,366 137,336 120,924 22.99%
PBT 15,149 13,081 12,087 2,159 1,453 1,345 666 68.28%
Tax -4,146 -4,399 -3,937 -697 -753 -746 -435 45.58%
NP 11,003 8,682 8,150 1,462 700 599 231 90.33%
-
NP to SH 11,003 8,682 8,150 1,462 700 599 231 90.33%
-
Tax Rate 27.37% 33.63% 32.57% 32.28% 51.82% 55.46% 65.32% -
Total Cost 407,948 435,754 418,159 188,608 152,666 136,737 120,693 22.49%
-
Net Worth 74,073 0 55,225 38,579 37,966 37,561 36,941 12.28%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 6,942 876 876 535 - - - -
Div Payout % 63.10% 10.10% 10.76% 36.65% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 74,073 0 55,225 38,579 37,966 37,561 36,941 12.28%
NOSH 43,830 43,824 43,829 35,721 19,774 19,768 19,754 14.19%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 2.63% 1.95% 1.91% 0.77% 0.46% 0.44% 0.19% -
ROE 14.85% 0.00% 14.76% 3.79% 1.84% 1.59% 0.63% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 955.85 1,014.13 972.64 532.09 775.59 694.70 612.12 7.70%
EPS 16.51 19.81 18.63 4.10 3.54 3.03 1.17 55.41%
DPS 15.84 2.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 1.69 0.00 1.26 1.08 1.92 1.90 1.87 -1.67%
Adjusted Per Share Value based on latest NOSH - 35,602
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 13.07 13.87 13.30 5.93 4.79 4.29 3.77 23.01%
EPS 0.34 0.27 0.25 0.05 0.02 0.02 0.01 79.94%
DPS 0.22 0.03 0.03 0.02 0.00 0.00 0.00 -
NAPS 0.0231 0.00 0.0172 0.012 0.0118 0.0117 0.0115 12.32%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.94 1.10 1.35 1.40 1.55 1.80 1.89 -
P/RPS 0.10 0.11 0.14 0.26 0.20 0.26 0.31 -17.17%
P/EPS 3.74 5.55 7.26 34.21 43.79 59.41 161.63 -46.60%
EY 26.71 18.01 13.77 2.92 2.28 1.68 0.62 87.17%
DY 16.85 1.82 1.48 1.07 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 1.07 1.30 0.81 0.95 1.01 -9.35%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 05/04/07 30/03/06 29/12/05 30/03/04 31/03/03 29/03/02 04/01/02 -
Price 0.93 1.14 1.17 1.35 1.32 1.80 1.80 -
P/RPS 0.10 0.11 0.12 0.25 0.17 0.26 0.29 -16.25%
P/EPS 3.70 5.75 6.29 32.98 37.29 59.41 153.93 -46.26%
EY 26.99 17.38 15.89 3.03 2.68 1.68 0.65 86.03%
DY 17.03 1.75 1.71 1.11 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.93 1.25 0.69 0.95 0.96 -8.86%

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