[YINSON] YoY Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 115.47%
YoY- 41.91%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 710,868 665,704 441,364 754,692 356,182 430,448 411,506 9.53%
PBT 29,666 24,558 4,842 22,750 16,094 12,712 10,600 18.70%
Tax -4,564 -6,262 -1,700 -4,288 -3,042 -3,852 -3,322 5.43%
NP 25,102 18,296 3,142 18,462 13,052 8,860 7,278 22.90%
-
NP to SH 25,250 18,440 3,790 18,522 13,052 8,860 7,278 23.02%
-
Tax Rate 15.38% 25.50% 35.11% 18.85% 18.90% 30.30% 31.34% -
Total Cost 685,766 647,408 438,222 736,230 343,130 421,588 404,228 9.20%
-
Net Worth 139,714 114,393 101,249 97,267 80,793 67,479 58,750 15.52%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 139,714 114,393 101,249 97,267 80,793 67,479 58,750 15.52%
NOSH 72,391 68,499 68,411 68,498 44,637 43,818 43,843 8.71%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 3.53% 2.75% 0.71% 2.45% 3.66% 2.06% 1.77% -
ROE 18.07% 16.12% 3.74% 19.04% 16.15% 13.13% 12.39% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 981.98 971.84 645.16 1,101.76 797.94 982.35 938.58 0.75%
EPS 34.88 26.92 5.54 27.04 29.24 20.22 16.60 13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.67 1.48 1.42 1.81 1.54 1.34 6.26%
Adjusted Per Share Value based on latest NOSH - 68,506
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 22.16 20.76 13.76 23.53 11.11 13.42 12.83 9.53%
EPS 0.79 0.57 0.12 0.58 0.41 0.28 0.23 22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0357 0.0316 0.0303 0.0252 0.021 0.0183 15.56%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 2.20 0.75 0.62 0.63 1.43 1.08 1.22 -
P/RPS 0.22 0.08 0.10 0.06 0.18 0.11 0.13 9.15%
P/EPS 6.31 2.79 11.19 2.33 4.89 5.34 7.35 -2.50%
EY 15.85 35.89 8.94 42.92 20.45 18.72 13.61 2.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.45 0.42 0.44 0.79 0.70 0.91 3.82%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 26/09/11 28/09/10 28/09/09 29/09/08 02/10/07 22/09/06 23/09/05 -
Price 1.62 0.76 0.64 0.64 0.88 1.09 1.20 -
P/RPS 0.16 0.08 0.10 0.06 0.11 0.11 0.13 3.51%
P/EPS 4.64 2.82 11.55 2.37 3.01 5.39 7.23 -7.12%
EY 21.53 35.42 8.66 42.25 33.23 18.55 13.83 7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.46 0.43 0.45 0.49 0.71 0.90 -1.14%

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