[YINSON] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 3.1%
YoY- 62.57%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 481,104 736,220 431,110 428,570 290,043 380,158 186,066 17.13%
PBT 7,688 20,288 14,398 13,225 8,138 11,280 1,981 25.33%
Tax -2,188 -4,560 -3,058 -4,090 -2,519 -3,272 -973 14.44%
NP 5,500 15,728 11,340 9,134 5,619 8,008 1,008 32.64%
-
NP to SH 6,220 15,710 11,260 9,134 5,619 8,008 1,008 35.39%
-
Tax Rate 28.46% 22.48% 21.24% 30.93% 30.95% 29.01% 49.12% -
Total Cost 475,604 720,492 419,770 419,436 284,424 372,150 185,058 17.02%
-
Net Worth 102,753 98,648 82,555 69,255 60,047 52,798 38,195 17.91%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 102,753 98,648 82,555 69,255 60,047 52,798 38,195 17.91%
NOSH 68,502 68,505 67,668 43,832 43,829 43,743 19,790 22.96%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 1.14% 2.14% 2.63% 2.13% 1.94% 2.11% 0.54% -
ROE 6.05% 15.93% 13.64% 13.19% 9.36% 15.17% 2.64% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 702.32 1,074.68 637.09 977.75 661.75 869.06 940.18 -4.74%
EPS 9.08 22.93 16.64 20.84 12.82 18.31 5.09 10.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.44 1.22 1.58 1.37 1.207 1.93 -4.11%
Adjusted Per Share Value based on latest NOSH - 43,858
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 15.00 22.95 13.44 13.36 9.04 11.85 5.80 17.14%
EPS 0.19 0.49 0.35 0.28 0.18 0.25 0.03 35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.0308 0.0257 0.0216 0.0187 0.0165 0.0119 17.90%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.62 0.54 0.78 1.16 1.18 1.27 1.12 -
P/RPS 0.09 0.05 0.12 0.12 0.18 0.15 0.12 -4.67%
P/EPS 6.83 2.35 4.69 5.57 9.20 6.94 21.99 -17.69%
EY 14.65 42.47 21.33 17.97 10.86 14.41 4.55 21.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.64 0.73 0.86 1.05 0.58 -5.61%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 29/12/09 24/12/08 27/12/07 22/12/06 29/12/05 30/12/04 31/12/03 -
Price 0.61 0.51 0.72 0.92 1.17 1.35 1.22 -
P/RPS 0.09 0.05 0.11 0.09 0.18 0.16 0.13 -5.93%
P/EPS 6.72 2.22 4.33 4.41 9.13 7.37 23.95 -19.07%
EY 14.89 44.97 23.11 22.65 10.96 13.56 4.17 23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.59 0.58 0.85 1.12 0.63 -6.90%

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