[YINSON] YoY Quarter Result on 31-Jul-2007 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
02-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -53.64%
YoY- -20.04%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 148,538 108,723 230,918 96,994 111,969 102,875 87,783 9.15%
PBT 5,939 1,740 8,513 3,118 3,605 3,013 3,060 11.68%
Tax -1,460 -623 -1,364 -1,051 -1,020 -920 -899 8.41%
NP 4,479 1,117 7,149 2,067 2,585 2,093 2,161 12.90%
-
NP to SH 4,489 1,278 7,111 2,067 2,585 2,093 2,161 12.95%
-
Tax Rate 24.58% 35.80% 16.02% 33.71% 28.29% 30.53% 29.38% -
Total Cost 144,059 107,606 223,769 94,927 109,384 100,782 85,622 9.05%
-
Net Worth 114,452 101,146 97,279 80,804 67,472 58,674 51,619 14.18%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 114,452 101,146 97,279 80,804 67,472 58,674 51,619 14.18%
NOSH 68,534 68,342 68,506 44,643 43,813 43,786 43,744 7.76%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 3.02% 1.03% 3.10% 2.13% 2.31% 2.03% 2.46% -
ROE 3.92% 1.26% 7.31% 2.56% 3.83% 3.57% 4.19% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 216.74 159.09 337.07 217.26 255.56 234.95 200.67 1.29%
EPS 6.55 1.87 10.38 4.63 5.90 4.78 4.94 4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.48 1.42 1.81 1.54 1.34 1.18 5.95%
Adjusted Per Share Value based on latest NOSH - 44,643
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 4.63 3.39 7.21 3.03 3.49 3.21 2.74 9.13%
EPS 0.14 0.04 0.22 0.06 0.08 0.07 0.07 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0316 0.0304 0.0252 0.0211 0.0183 0.0161 14.18%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.75 0.62 0.63 1.43 1.08 1.22 1.34 -
P/RPS 0.35 0.39 0.19 0.66 0.42 0.52 0.67 -10.25%
P/EPS 11.45 33.16 6.07 30.89 18.31 25.52 27.13 -13.38%
EY 8.73 3.02 16.48 3.24 5.46 3.92 3.69 15.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.44 0.79 0.70 0.91 1.14 -14.34%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 28/09/09 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 -
Price 0.76 0.64 0.64 0.88 1.09 1.20 1.27 -
P/RPS 0.35 0.40 0.19 0.41 0.43 0.51 0.63 -9.32%
P/EPS 11.60 34.22 6.17 19.01 18.47 25.10 25.71 -12.41%
EY 8.62 2.92 16.22 5.26 5.41 3.98 3.89 14.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.49 0.71 0.90 1.08 -13.25%

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