[YINSON] YoY Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 92.91%
YoY- 1431.4%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 178,091 215,224 205,753 192,154 86,145 72,258 62,192 19.15%
PBT 8,047 6,356 5,300 6,336 704 361 617 53.39%
Tax -1,521 -1,926 -1,661 -1,849 -411 -286 -266 33.70%
NP 6,526 4,430 3,639 4,487 293 75 351 62.72%
-
NP to SH 6,526 4,430 3,639 4,487 293 75 351 62.72%
-
Tax Rate 18.90% 30.30% 31.34% 29.18% 58.38% 79.22% 43.11% -
Total Cost 171,565 210,794 202,114 187,667 85,852 72,183 61,841 18.52%
-
Net Worth 80,793 67,479 58,750 51,604 38,010 37,499 37,071 13.85%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 80,793 67,479 58,750 51,604 38,010 37,499 37,071 13.85%
NOSH 44,637 43,818 43,843 43,732 19,797 19,736 19,719 14.57%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 3.66% 2.06% 1.77% 2.34% 0.34% 0.10% 0.56% -
ROE 8.08% 6.56% 6.19% 8.69% 0.77% 0.20% 0.95% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 398.97 491.18 469.29 439.38 435.14 366.11 315.39 3.99%
EPS 14.62 10.11 8.30 10.26 1.48 0.38 1.78 42.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.54 1.34 1.18 1.92 1.90 1.88 -0.63%
Adjusted Per Share Value based on latest NOSH - 43,744
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 5.56 6.72 6.42 6.00 2.69 2.25 1.94 19.17%
EPS 0.20 0.14 0.11 0.14 0.01 0.00 0.01 64.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.0211 0.0183 0.0161 0.0119 0.0117 0.0116 13.79%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.43 1.08 1.22 1.34 1.73 1.77 1.58 -
P/RPS 0.36 0.22 0.26 0.30 0.40 0.48 0.50 -5.32%
P/EPS 9.78 10.68 14.70 13.06 116.89 465.79 88.76 -30.74%
EY 10.22 9.36 6.80 7.66 0.86 0.21 1.13 44.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.70 0.91 1.14 0.90 0.93 0.84 -1.01%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 02/10/07 22/09/06 23/09/05 24/09/04 30/09/03 26/09/02 27/09/01 -
Price 0.88 1.09 1.20 1.27 1.65 1.56 1.42 -
P/RPS 0.22 0.22 0.26 0.29 0.38 0.43 0.45 -11.23%
P/EPS 6.02 10.78 14.46 12.38 111.49 410.53 79.78 -34.98%
EY 16.61 9.28 6.92 8.08 0.90 0.24 1.25 53.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.90 1.08 0.86 0.82 0.76 -7.05%

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