[YINSON] YoY Annual (Unaudited) Result on 31-Jan-2006 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 635,998 483,255 418,951 444,436 426,309 190,070 153,366 26.72%
PBT 17,423 18,571 15,149 13,081 12,087 2,159 1,453 51.23%
Tax -4,617 -4,906 -4,146 -4,399 -3,937 -697 -753 35.25%
NP 12,806 13,665 11,003 8,682 8,150 1,462 700 62.25%
-
NP to SH 12,811 13,000 11,003 8,682 8,150 1,462 700 62.26%
-
Tax Rate 26.50% 26.42% 27.37% 33.63% 32.57% 32.28% 51.82% -
Total Cost 623,192 469,590 407,948 435,754 418,159 188,608 152,666 26.39%
-
Net Worth 100,001 87,188 74,073 0 55,225 38,579 37,966 17.49%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - 1,689 6,942 876 876 535 - -
Div Payout % - 13.00% 63.10% 10.10% 10.76% 36.65% - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 100,001 87,188 74,073 0 55,225 38,579 37,966 17.49%
NOSH 68,494 67,588 43,830 43,824 43,829 35,721 19,774 22.98%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 2.01% 2.83% 2.63% 1.95% 1.91% 0.77% 0.46% -
ROE 12.81% 14.91% 14.85% 0.00% 14.76% 3.79% 1.84% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 928.54 715.00 955.85 1,014.13 972.64 532.09 775.59 3.04%
EPS 18.73 19.22 16.51 19.81 18.63 4.10 3.54 31.97%
DPS 0.00 2.50 15.84 2.00 2.00 1.50 0.00 -
NAPS 1.46 1.29 1.69 0.00 1.26 1.08 1.92 -4.45%
Adjusted Per Share Value based on latest NOSH - 43,813
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 19.83 15.07 13.06 13.86 13.29 5.93 4.78 26.73%
EPS 0.40 0.41 0.34 0.27 0.25 0.05 0.02 64.67%
DPS 0.00 0.05 0.22 0.03 0.03 0.02 0.00 -
NAPS 0.0312 0.0272 0.0231 0.00 0.0172 0.012 0.0118 17.57%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.50 0.75 0.94 1.10 1.35 1.40 1.55 -
P/RPS 0.05 0.10 0.10 0.11 0.14 0.26 0.20 -20.61%
P/EPS 2.67 3.90 3.74 5.55 7.26 34.21 43.79 -37.23%
EY 37.41 25.65 26.71 18.01 13.77 2.92 2.28 59.33%
DY 0.00 3.33 16.85 1.82 1.48 1.07 0.00 -
P/NAPS 0.34 0.58 0.56 0.00 1.07 1.30 0.81 -13.45%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/09 28/03/08 05/04/07 30/03/06 29/12/05 30/03/04 31/03/03 -
Price 0.53 0.63 0.93 1.14 1.17 1.35 1.32 -
P/RPS 0.06 0.09 0.10 0.11 0.12 0.25 0.17 -15.92%
P/EPS 2.83 3.28 3.70 5.75 6.29 32.98 37.29 -34.90%
EY 35.29 30.53 26.99 17.38 15.89 3.03 2.68 53.60%
DY 0.00 3.97 17.03 1.75 1.71 1.11 0.00 -
P/NAPS 0.36 0.49 0.55 0.00 0.93 1.25 0.69 -10.26%

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