[YINSON] YoY Cumulative 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- 330.94%
YoY- 41.91%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 355,434 332,852 220,682 377,346 178,091 215,224 205,753 9.53%
PBT 14,833 12,279 2,421 11,375 8,047 6,356 5,300 18.70%
Tax -2,282 -3,131 -850 -2,144 -1,521 -1,926 -1,661 5.43%
NP 12,551 9,148 1,571 9,231 6,526 4,430 3,639 22.90%
-
NP to SH 12,625 9,220 1,895 9,261 6,526 4,430 3,639 23.02%
-
Tax Rate 15.38% 25.50% 35.11% 18.85% 18.90% 30.30% 31.34% -
Total Cost 342,883 323,704 219,111 368,115 171,565 210,794 202,114 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 9.04% 8.06% 1.87% 9.52% 8.08% 6.56% 6.19% -
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 490.99 485.92 322.58 550.88 398.97 491.18 469.29 0.75%
EPS 17.44 13.46 2.77 13.52 14.62 10.11 8.30 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 11.08 10.38 6.88 11.77 5.55 6.71 6.42 9.51%
EPS 0.39 0.29 0.06 0.29 0.20 0.14 0.11 23.47%
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 0.45 0.15 0.19 0.11 0.36 0.22 0.26 9.56%
P/EPS 12.61 5.57 22.38 4.66 9.78 10.68 14.70 -2.52%
EY 7.93 17.95 4.47 21.46 10.22 9.36 6.80 2.59%
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 0.33 0.16 0.20 0.12 0.22 0.22 0.26 4.05%
P/EPS 9.29 5.65 23.10 4.73 6.02 10.78 14.46 -7.10%
EY 10.77 17.71 4.33 21.13 16.61 9.28 6.92 7.64%
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