[YINSON] YoY Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -24.12%
YoY- -33.53%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 585,712 324,388 413,020 411,616 417,484 150,720 127,620 28.88%
PBT 11,444 19,716 11,004 9,148 13,104 44 -376 -
Tax -3,120 -1,880 -3,624 -2,964 -3,800 -704 376 -
NP 8,324 17,836 7,380 6,184 9,304 -660 0 -
-
NP to SH 8,596 17,836 7,380 6,184 9,304 -660 -692 -
-
Tax Rate 27.26% 9.54% 32.93% 32.40% 29.00% 1,600.00% - -
Total Cost 577,388 306,552 405,640 405,432 408,180 151,380 127,620 28.57%
-
Net Worth 90,340 78,481 64,859 56,496 49,405 37,572 37,582 15.72%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 90,340 78,481 64,859 56,496 49,405 37,572 37,582 15.72%
NOSH 68,439 43,844 43,824 43,796 43,721 19,879 19,885 22.85%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 1.42% 5.50% 1.79% 1.50% 2.23% -0.44% 0.00% -
ROE 9.52% 22.73% 11.38% 10.95% 18.83% -1.76% -1.84% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 855.81 739.86 942.45 939.85 954.86 758.17 641.79 4.90%
EPS 12.56 40.68 16.84 14.12 21.28 -3.32 -3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.79 1.48 1.29 1.13 1.89 1.89 -5.80%
Adjusted Per Share Value based on latest NOSH - 43,796
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 18.28 10.12 12.89 12.84 13.03 4.70 3.98 28.89%
EPS 0.27 0.56 0.23 0.19 0.29 -0.02 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0282 0.0245 0.0202 0.0176 0.0154 0.0117 0.0117 15.77%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.65 0.98 1.12 1.24 1.30 1.35 2.07 -
P/RPS 0.08 0.13 0.12 0.13 0.14 0.18 0.32 -20.61%
P/EPS 5.18 2.41 6.65 8.78 6.11 -40.66 -59.48 -
EY 19.32 41.51 15.04 11.39 16.37 -2.46 -1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.76 0.96 1.15 0.71 1.10 -12.59%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/06/08 29/06/07 27/06/06 29/06/05 28/06/04 26/06/03 28/06/02 -
Price 0.61 1.11 1.14 1.26 1.35 1.43 1.83 -
P/RPS 0.07 0.15 0.12 0.13 0.14 0.19 0.29 -21.07%
P/EPS 4.86 2.73 6.77 8.92 6.34 -43.07 -52.59 -
EY 20.59 36.65 14.77 11.21 15.76 -2.32 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 0.77 0.98 1.19 0.76 0.97 -11.68%

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