[YINSON] YoY Quarter Result on 31-Jan-2009 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -59.24%
YoY- -77.43%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 165,912 151,779 109,460 83,833 159,922 97,523 154,393 1.20%
PBT 8,140 8,682 4,457 2,207 7,772 5,231 4,942 8.66%
Tax -2,494 -1,970 -1,190 -1,197 -2,612 -1,078 -1,880 4.82%
NP 5,646 6,712 3,267 1,010 5,160 4,153 3,062 10.73%
-
NP to SH 5,878 6,817 3,285 1,028 4,555 4,153 3,062 11.47%
-
Tax Rate 30.64% 22.69% 26.70% 54.24% 33.61% 20.61% 38.04% -
Total Cost 160,266 145,067 106,193 82,823 154,762 93,370 151,331 0.96%
-
Net Worth 144,858 121,874 68,519 101,810 67,637 43,826 63,091 14.85%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - 2,620 - -
Div Payout % - - - - - 63.11% - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 144,858 121,874 68,519 101,810 67,637 43,826 63,091 14.85%
NOSH 72,429 68,468 68,519 69,733 67,637 43,826 43,813 8.73%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 3.40% 4.42% 2.98% 1.20% 3.23% 4.26% 1.98% -
ROE 4.06% 5.59% 4.79% 1.01% 6.73% 9.48% 4.85% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 229.07 221.68 159.75 120.22 236.44 222.52 352.39 -6.92%
EPS 8.12 9.95 4.80 1.50 6.73 6.23 6.99 2.52%
DPS 0.00 0.00 0.00 0.00 0.00 5.98 0.00 -
NAPS 2.00 1.78 1.00 1.46 1.00 1.00 1.44 5.62%
Adjusted Per Share Value based on latest NOSH - 69,733
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 5.17 4.73 3.41 2.61 4.99 3.04 4.81 1.20%
EPS 0.18 0.21 0.10 0.03 0.14 0.13 0.10 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.0452 0.038 0.0214 0.0317 0.0211 0.0137 0.0197 14.83%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.99 0.98 0.64 0.50 0.75 0.94 1.10 -
P/RPS 0.87 0.44 0.40 0.42 0.32 0.42 0.31 18.75%
P/EPS 24.52 9.84 13.35 33.92 11.14 9.92 15.74 7.66%
EY 4.08 10.16 7.49 2.95 8.98 10.08 6.35 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 6.36 0.00 -
P/NAPS 1.00 0.55 0.64 0.34 0.75 0.94 0.76 4.67%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 29/03/11 29/03/10 30/03/09 28/03/08 05/04/07 30/03/06 -
Price 1.73 1.01 0.95 0.53 0.63 0.93 1.14 -
P/RPS 0.76 0.46 0.59 0.44 0.27 0.42 0.32 15.50%
P/EPS 21.32 10.14 19.82 35.95 9.35 9.81 16.31 4.56%
EY 4.69 9.86 5.05 2.78 10.69 10.19 6.13 -4.36%
DY 0.00 0.00 0.00 0.00 0.00 6.43 0.00 -
P/NAPS 0.87 0.57 0.95 0.36 0.63 0.93 0.79 1.61%

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