[YINSON] YoY Quarter Result on 31-Jul-2003 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 377.58%
YoY- 84.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 111,969 102,875 87,783 48,465 40,353 33,005 33,806 22.07%
PBT 3,605 3,013 3,060 693 455 310 633 33.61%
Tax -1,020 -920 -899 -235 -207 -121 -192 32.07%
NP 2,585 2,093 2,161 458 248 189 441 34.25%
-
NP to SH 2,585 2,093 2,161 458 248 189 441 34.25%
-
Tax Rate 28.29% 30.53% 29.38% 33.91% 45.49% 39.03% 30.33% -
Total Cost 109,384 100,782 85,622 48,007 40,105 32,816 33,365 21.87%
-
Net Worth 67,472 58,674 51,619 38,067 37,695 37,012 36,980 10.53%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 67,472 58,674 51,619 38,067 37,695 37,012 36,980 10.53%
NOSH 43,813 43,786 43,744 19,826 19,840 19,687 19,775 14.17%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 2.31% 2.03% 2.46% 0.95% 0.61% 0.57% 1.30% -
ROE 3.83% 3.57% 4.19% 1.20% 0.66% 0.51% 1.19% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 255.56 234.95 200.67 244.44 203.39 167.64 170.95 6.92%
EPS 5.90 4.78 4.94 2.31 1.25 0.96 2.23 17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.34 1.18 1.92 1.90 1.88 1.87 -3.18%
Adjusted Per Share Value based on latest NOSH - 19,826
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 3.49 3.21 2.74 1.51 1.26 1.03 1.05 22.15%
EPS 0.08 0.07 0.07 0.01 0.01 0.01 0.01 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0183 0.0161 0.0119 0.0118 0.0115 0.0115 10.55%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.08 1.22 1.34 1.73 1.77 1.58 2.30 -
P/RPS 0.42 0.52 0.67 0.71 0.87 0.94 1.35 -17.67%
P/EPS 18.31 25.52 27.13 74.89 141.60 164.58 103.14 -25.02%
EY 5.46 3.92 3.69 1.34 0.71 0.61 0.97 33.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 1.14 0.90 0.93 0.84 1.23 -8.96%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 23/09/05 24/09/04 30/09/03 26/09/02 27/09/01 27/09/00 -
Price 1.09 1.20 1.27 1.65 1.56 1.42 2.00 -
P/RPS 0.43 0.51 0.63 0.68 0.77 0.85 1.17 -15.35%
P/EPS 18.47 25.10 25.71 71.43 124.80 147.92 89.69 -23.14%
EY 5.41 3.98 3.89 1.40 0.80 0.68 1.12 30.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 1.08 0.86 0.82 0.76 1.07 -6.60%

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