[YINSON] YoY Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 17.69%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 754,692 356,182 430,448 411,506 384,308 172,290 144,516 31.68%
PBT 22,750 16,094 12,712 10,600 12,672 1,408 722 77.62%
Tax -4,288 -3,042 -3,852 -3,322 -3,698 -822 -572 39.85%
NP 18,462 13,052 8,860 7,278 8,974 586 150 122.86%
-
NP to SH 18,522 13,052 8,860 7,278 8,974 586 150 122.98%
-
Tax Rate 18.85% 18.90% 30.30% 31.34% 29.18% 58.38% 79.22% -
Total Cost 736,230 343,130 421,588 404,228 375,334 171,704 144,366 31.16%
-
Net Worth 97,267 80,793 67,479 58,750 51,604 38,010 37,499 17.20%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 97,267 80,793 67,479 58,750 51,604 38,010 37,499 17.20%
NOSH 68,498 44,637 43,818 43,843 43,732 19,797 19,736 23.02%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 2.45% 3.66% 2.06% 1.77% 2.34% 0.34% 0.10% -
ROE 19.04% 16.15% 13.13% 12.39% 17.39% 1.54% 0.40% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 1,101.76 797.94 982.35 938.58 878.76 870.27 732.21 7.04%
EPS 27.04 29.24 20.22 16.60 20.52 2.96 0.76 81.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.81 1.54 1.34 1.18 1.92 1.90 -4.73%
Adjusted Per Share Value based on latest NOSH - 43,786
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 23.53 11.11 13.42 12.83 11.98 5.37 4.51 31.66%
EPS 0.58 0.41 0.28 0.23 0.28 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0252 0.021 0.0183 0.0161 0.0119 0.0117 17.16%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.63 1.43 1.08 1.22 1.34 1.73 1.77 -
P/RPS 0.06 0.18 0.11 0.13 0.15 0.20 0.24 -20.61%
P/EPS 2.33 4.89 5.34 7.35 6.53 58.45 232.89 -53.54%
EY 42.92 20.45 18.72 13.61 15.31 1.71 0.43 115.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.79 0.70 0.91 1.14 0.90 0.93 -11.71%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 30/09/03 26/09/02 -
Price 0.64 0.88 1.09 1.20 1.27 1.65 1.56 -
P/RPS 0.06 0.11 0.11 0.13 0.14 0.19 0.21 -18.82%
P/EPS 2.37 3.01 5.39 7.23 6.19 55.74 205.26 -52.42%
EY 42.25 33.23 18.55 13.83 16.16 1.79 0.49 110.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.71 0.90 1.08 0.86 0.82 -9.50%

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