[YINSON] YoY Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 93.39%
YoY- 108.86%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Revenue 418,951 444,436 426,309 190,070 153,366 137,336 137,336 24.82%
PBT 15,149 13,081 12,087 2,159 1,453 1,345 1,345 61.83%
Tax -4,146 -4,399 -3,937 -697 -753 -746 -746 40.63%
NP 11,003 8,682 8,150 1,462 700 599 599 78.36%
-
NP to SH 11,003 8,682 8,150 1,462 700 599 599 78.36%
-
Tax Rate 27.37% 33.63% 32.57% 32.28% 51.82% 55.46% 55.46% -
Total Cost 407,948 435,754 418,159 188,608 152,666 136,737 136,737 24.27%
-
Net Worth 74,073 63,106 55,126 38,579 37,966 37,561 0 -
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Div 6,942 876 875 535 - - 296 87.23%
Div Payout % 63.10% 10.10% 10.74% 36.65% - - 49.50% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Net Worth 74,073 63,106 55,126 38,579 37,966 37,561 0 -
NOSH 43,830 43,824 43,751 35,721 19,774 19,768 19,768 17.15%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
NP Margin 2.63% 1.95% 1.91% 0.77% 0.46% 0.44% 0.44% -
ROE 14.85% 13.76% 14.78% 3.79% 1.84% 1.59% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
RPS 955.85 1,014.13 974.39 532.09 775.59 694.70 694.70 6.54%
EPS 16.51 19.81 18.63 4.10 3.54 3.03 3.03 40.08%
DPS 15.84 2.00 2.00 1.50 0.00 0.00 1.50 59.77%
NAPS 1.69 1.44 1.26 1.08 1.92 1.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 35,602
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
RPS 13.07 13.87 13.30 5.93 4.79 4.29 4.29 24.79%
EPS 0.34 0.27 0.25 0.05 0.02 0.02 0.02 75.63%
DPS 0.22 0.03 0.03 0.02 0.00 0.00 0.01 84.87%
NAPS 0.0231 0.0197 0.0172 0.012 0.0118 0.0117 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 21/01/02 -
Price 0.94 1.10 1.35 1.40 1.55 1.80 1.80 -
P/RPS 0.10 0.11 0.14 0.26 0.20 0.26 0.26 -17.30%
P/EPS 3.74 5.55 7.25 34.21 43.79 59.41 59.41 -42.29%
EY 26.71 18.01 13.80 2.92 2.28 1.68 1.68 73.31%
DY 16.85 1.82 1.48 1.07 0.00 0.00 0.83 81.94%
P/NAPS 0.56 0.76 1.07 1.30 0.81 0.95 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Date 05/04/07 30/03/06 29/03/05 30/03/04 31/03/03 29/03/02 - -
Price 0.93 1.14 1.25 1.35 1.32 1.80 0.00 -
P/RPS 0.10 0.11 0.13 0.25 0.17 0.26 0.00 -
P/EPS 3.70 5.75 6.71 32.98 37.29 59.41 0.00 -
EY 26.99 17.38 14.90 3.03 2.68 1.68 0.00 -
DY 17.03 1.75 1.60 1.11 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 0.99 1.25 0.69 0.95 0.00 -

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