[YINSON] YoY Quarter Result on 31-Jul-2004 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -7.09%
YoY- 371.83%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 96,994 111,969 102,875 87,783 48,465 40,353 33,005 19.67%
PBT 3,118 3,605 3,013 3,060 693 455 310 46.89%
Tax -1,051 -1,020 -920 -899 -235 -207 -121 43.35%
NP 2,067 2,585 2,093 2,161 458 248 189 48.95%
-
NP to SH 2,067 2,585 2,093 2,161 458 248 189 48.95%
-
Tax Rate 33.71% 28.29% 30.53% 29.38% 33.91% 45.49% 39.03% -
Total Cost 94,927 109,384 100,782 85,622 48,007 40,105 32,816 19.35%
-
Net Worth 80,804 67,472 58,674 51,619 38,067 37,695 37,012 13.89%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 80,804 67,472 58,674 51,619 38,067 37,695 37,012 13.89%
NOSH 44,643 43,813 43,786 43,744 19,826 19,840 19,687 14.61%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 2.13% 2.31% 2.03% 2.46% 0.95% 0.61% 0.57% -
ROE 2.56% 3.83% 3.57% 4.19% 1.20% 0.66% 0.51% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 217.26 255.56 234.95 200.67 244.44 203.39 167.64 4.41%
EPS 4.63 5.90 4.78 4.94 2.31 1.25 0.96 29.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.54 1.34 1.18 1.92 1.90 1.88 -0.63%
Adjusted Per Share Value based on latest NOSH - 43,744
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 3.02 3.49 3.21 2.74 1.51 1.26 1.03 19.62%
EPS 0.06 0.08 0.07 0.07 0.01 0.01 0.01 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0252 0.021 0.0183 0.0161 0.0119 0.0118 0.0115 13.96%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 1.43 1.08 1.22 1.34 1.73 1.77 1.58 -
P/RPS 0.66 0.42 0.52 0.67 0.71 0.87 0.94 -5.72%
P/EPS 30.89 18.31 25.52 27.13 74.89 141.60 164.58 -24.32%
EY 3.24 5.46 3.92 3.69 1.34 0.71 0.61 32.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.70 0.91 1.14 0.90 0.93 0.84 -1.01%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 02/10/07 22/09/06 23/09/05 24/09/04 30/09/03 26/09/02 27/09/01 -
Price 0.88 1.09 1.20 1.27 1.65 1.56 1.42 -
P/RPS 0.41 0.43 0.51 0.63 0.68 0.77 0.85 -11.43%
P/EPS 19.01 18.47 25.10 25.71 71.43 124.80 147.92 -28.95%
EY 5.26 5.41 3.98 3.89 1.40 0.80 0.68 40.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.90 1.08 0.86 0.82 0.76 -7.05%

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