[YINSON] YoY Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 54.41%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 552,165 323,333 321,428 290,043 285,119 139,550 111,984 30.43%
PBT 15,216 10,799 9,919 8,138 8,460 1,486 568 72.89%
Tax -3,420 -2,294 -3,068 -2,519 -2,454 -730 -326 47.90%
NP 11,796 8,505 6,851 5,619 6,006 756 242 91.01%
-
NP to SH 11,783 8,445 6,851 5,619 6,006 756 242 90.97%
-
Tax Rate 22.48% 21.24% 30.93% 30.95% 29.01% 49.13% 57.39% -
Total Cost 540,369 314,828 314,577 284,424 279,113 138,794 111,742 30.00%
-
Net Worth 98,648 82,555 69,255 60,047 52,798 38,195 19,789 30.66%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 98,648 82,555 69,255 60,047 52,798 38,195 19,789 30.66%
NOSH 68,505 67,668 43,832 43,829 43,743 19,790 19,789 22.97%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 2.14% 2.63% 2.13% 1.94% 2.11% 0.54% 0.22% -
ROE 11.94% 10.23% 9.89% 9.36% 11.38% 1.98% 1.22% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 806.01 477.82 733.31 661.75 651.80 705.13 565.88 6.06%
EPS 17.20 12.48 15.63 12.82 13.73 3.82 1.22 55.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.22 1.58 1.37 1.207 1.93 1.00 6.25%
Adjusted Per Share Value based on latest NOSH - 43,805
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 17.22 10.08 10.02 9.04 8.89 4.35 3.49 30.44%
EPS 0.37 0.26 0.21 0.18 0.19 0.02 0.01 82.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0257 0.0216 0.0187 0.0165 0.0119 0.0062 30.59%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.54 0.78 1.16 1.18 1.27 1.12 1.54 -
P/RPS 0.07 0.16 0.16 0.18 0.19 0.16 0.27 -20.13%
P/EPS 3.14 6.25 7.42 9.20 9.25 29.32 125.93 -45.91%
EY 31.85 16.00 13.47 10.86 10.81 3.41 0.79 85.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.64 0.73 0.86 1.05 0.58 1.54 -20.78%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 24/12/08 27/12/07 22/12/06 29/12/05 30/12/04 31/12/03 31/12/02 -
Price 0.51 0.72 0.92 1.17 1.35 1.22 1.47 -
P/RPS 0.06 0.15 0.13 0.18 0.21 0.17 0.26 -21.66%
P/EPS 2.97 5.77 5.89 9.13 9.83 31.94 120.21 -46.00%
EY 33.73 17.33 16.99 10.96 10.17 3.13 0.83 85.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 0.58 0.85 1.12 0.63 1.47 -21.25%

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