[YINSON] YoY Quarter Result on 31-Jul-2005 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 35.38%
YoY- -3.15%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 230,918 96,994 111,969 102,875 87,783 48,465 40,353 33.70%
PBT 8,513 3,118 3,605 3,013 3,060 693 455 62.86%
Tax -1,364 -1,051 -1,020 -920 -899 -235 -207 36.88%
NP 7,149 2,067 2,585 2,093 2,161 458 248 75.01%
-
NP to SH 7,111 2,067 2,585 2,093 2,161 458 248 74.86%
-
Tax Rate 16.02% 33.71% 28.29% 30.53% 29.38% 33.91% 45.49% -
Total Cost 223,769 94,927 109,384 100,782 85,622 48,007 40,105 33.14%
-
Net Worth 97,279 80,804 67,472 58,674 51,619 38,067 37,695 17.10%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 97,279 80,804 67,472 58,674 51,619 38,067 37,695 17.10%
NOSH 68,506 44,643 43,813 43,786 43,744 19,826 19,840 22.91%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 3.10% 2.13% 2.31% 2.03% 2.46% 0.95% 0.61% -
ROE 7.31% 2.56% 3.83% 3.57% 4.19% 1.20% 0.66% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 337.07 217.26 255.56 234.95 200.67 244.44 203.39 8.77%
EPS 10.38 4.63 5.90 4.78 4.94 2.31 1.25 42.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.81 1.54 1.34 1.18 1.92 1.90 -4.73%
Adjusted Per Share Value based on latest NOSH - 43,786
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 7.21 3.03 3.49 3.21 2.74 1.51 1.26 33.70%
EPS 0.22 0.06 0.08 0.07 0.07 0.01 0.01 67.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0252 0.0211 0.0183 0.0161 0.0119 0.0118 17.06%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.63 1.43 1.08 1.22 1.34 1.73 1.77 -
P/RPS 0.19 0.66 0.42 0.52 0.67 0.71 0.87 -22.38%
P/EPS 6.07 30.89 18.31 25.52 27.13 74.89 141.60 -40.81%
EY 16.48 3.24 5.46 3.92 3.69 1.34 0.71 68.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.79 0.70 0.91 1.14 0.90 0.93 -11.71%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 30/09/03 26/09/02 -
Price 0.64 0.88 1.09 1.20 1.27 1.65 1.56 -
P/RPS 0.19 0.41 0.43 0.51 0.63 0.68 0.77 -20.78%
P/EPS 6.17 19.01 18.47 25.10 25.71 71.43 124.80 -39.39%
EY 16.22 5.26 5.41 3.98 3.89 1.40 0.80 65.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.71 0.90 1.08 0.86 0.82 -9.50%

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