[YINSON] YoY Annualized Quarter Result on 31-Jul-2002 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 121.68%
YoY- -78.63%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 411,506 384,308 172,290 144,516 124,384 120,066 66,436 -1.92%
PBT 10,600 12,672 1,408 722 1,234 544 466 -3.26%
Tax -3,322 -3,698 -822 -572 -532 -246 -202 -2.93%
NP 7,278 8,974 586 150 702 298 264 -3.46%
-
NP to SH 7,278 8,974 586 150 702 298 264 -3.46%
-
Tax Rate 31.34% 29.18% 58.38% 79.22% 43.11% 45.22% 43.35% -
Total Cost 404,228 375,334 171,704 144,366 123,682 119,768 66,172 -1.90%
-
Net Worth 58,750 51,604 38,010 37,499 37,071 37,150 35,262 -0.54%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 58,750 51,604 38,010 37,499 37,071 37,150 35,262 -0.54%
NOSH 43,843 43,732 19,797 19,736 19,719 19,866 18,857 -0.89%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 1.77% 2.34% 0.34% 0.10% 0.56% 0.25% 0.40% -
ROE 12.39% 17.39% 1.54% 0.40% 1.89% 0.80% 0.75% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 938.58 878.76 870.27 732.21 630.78 604.36 352.31 -1.03%
EPS 16.60 20.52 2.96 0.76 3.56 1.50 1.40 -2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.18 1.92 1.90 1.88 1.87 1.87 0.35%
Adjusted Per Share Value based on latest NOSH - 19,840
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 12.83 11.98 5.37 4.51 3.88 3.74 2.07 -1.92%
EPS 0.23 0.28 0.02 0.00 0.02 0.01 0.01 -3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0161 0.0119 0.0117 0.0116 0.0116 0.011 -0.53%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 1.22 1.34 1.73 1.77 1.58 2.30 0.00 -
P/RPS 0.13 0.15 0.20 0.24 0.25 0.38 0.00 -100.00%
P/EPS 7.35 6.53 58.45 232.89 44.38 153.33 0.00 -100.00%
EY 13.61 15.31 1.71 0.43 2.25 0.65 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.14 0.90 0.93 0.84 1.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 23/09/05 24/09/04 30/09/03 26/09/02 27/09/01 27/09/00 29/09/99 -
Price 1.20 1.27 1.65 1.56 1.42 2.00 0.00 -
P/RPS 0.13 0.14 0.19 0.21 0.23 0.33 0.00 -100.00%
P/EPS 7.23 6.19 55.74 205.26 39.89 133.33 0.00 -100.00%
EY 13.83 16.16 1.79 0.49 2.51 0.75 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.08 0.86 0.82 0.76 1.07 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