[YINSON] YoY Cumulative Quarter Result on 31-Jul-2007 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
02-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 46.36%
YoY- 47.31%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 332,852 220,682 377,346 178,091 215,224 205,753 192,154 9.58%
PBT 12,279 2,421 11,375 8,047 6,356 5,300 6,336 11.65%
Tax -3,131 -850 -2,144 -1,521 -1,926 -1,661 -1,849 9.17%
NP 9,148 1,571 9,231 6,526 4,430 3,639 4,487 12.59%
-
NP to SH 9,220 1,895 9,261 6,526 4,430 3,639 4,487 12.74%
-
Tax Rate 25.50% 35.11% 18.85% 18.90% 30.30% 31.34% 29.18% -
Total Cost 323,704 219,111 368,115 171,565 210,794 202,114 187,667 9.50%
-
Net Worth 114,393 101,249 97,267 80,793 67,479 58,750 51,604 14.18%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 114,393 101,249 97,267 80,793 67,479 58,750 51,604 14.18%
NOSH 68,499 68,411 68,498 44,637 43,818 43,843 43,732 7.76%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 2.75% 0.71% 2.45% 3.66% 2.06% 1.77% 2.34% -
ROE 8.06% 1.87% 9.52% 8.08% 6.56% 6.19% 8.69% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 485.92 322.58 550.88 398.97 491.18 469.29 439.38 1.69%
EPS 13.46 2.77 13.52 14.62 10.11 8.30 10.26 4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.48 1.42 1.81 1.54 1.34 1.18 5.95%
Adjusted Per Share Value based on latest NOSH - 44,643
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 10.38 6.88 11.77 5.55 6.71 6.42 5.99 9.59%
EPS 0.29 0.06 0.29 0.20 0.14 0.11 0.14 12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0316 0.0303 0.0252 0.021 0.0183 0.0161 14.18%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.75 0.62 0.63 1.43 1.08 1.22 1.34 -
P/RPS 0.15 0.19 0.11 0.36 0.22 0.26 0.30 -10.90%
P/EPS 5.57 22.38 4.66 9.78 10.68 14.70 13.06 -13.23%
EY 17.95 4.47 21.46 10.22 9.36 6.80 7.66 15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.44 0.79 0.70 0.91 1.14 -14.34%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 28/09/09 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 -
Price 0.76 0.64 0.64 0.88 1.09 1.20 1.27 -
P/RPS 0.16 0.20 0.12 0.22 0.22 0.26 0.29 -9.43%
P/EPS 5.65 23.10 4.73 6.02 10.78 14.46 12.38 -12.24%
EY 17.71 4.33 21.13 16.61 9.28 6.92 8.08 13.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.49 0.71 0.90 1.08 -13.25%

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