[YINSON] YoY Quarter Result on 31-Oct-2005 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -5.4%
YoY- 30.35%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 174,819 145,242 106,204 84,290 92,965 53,405 39,726 27.98%
PBT 3,841 2,752 3,563 2,838 2,124 782 207 62.63%
Tax -1,276 -773 -1,142 -858 -605 -319 -41 77.26%
NP 2,565 1,979 2,421 1,980 1,519 463 166 57.75%
-
NP to SH 2,522 1,919 2,421 1,980 1,519 463 166 57.31%
-
Tax Rate 33.22% 28.09% 32.05% 30.23% 28.48% 40.79% 19.81% -
Total Cost 172,254 143,263 103,783 82,310 91,446 52,942 39,560 27.75%
-
Net Worth 98,686 79,903 69,296 60,013 52,836 38,187 19,482 31.01%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 98,686 79,903 69,296 60,013 52,836 38,187 19,482 31.01%
NOSH 68,532 65,494 43,858 43,805 43,775 19,786 19,482 23.29%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 1.47% 1.36% 2.28% 2.35% 1.63% 0.87% 0.42% -
ROE 2.56% 2.40% 3.49% 3.30% 2.87% 1.21% 0.85% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 255.09 221.76 242.15 192.42 212.37 269.91 203.90 3.80%
EPS 3.68 2.93 5.52 4.52 3.47 2.34 0.84 27.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.22 1.58 1.37 1.207 1.93 1.00 6.25%
Adjusted Per Share Value based on latest NOSH - 43,805
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 5.45 4.53 3.31 2.63 2.90 1.67 1.24 27.95%
EPS 0.08 0.06 0.08 0.06 0.05 0.01 0.01 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0249 0.0216 0.0187 0.0165 0.0119 0.0061 30.94%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.54 0.78 1.16 1.18 1.27 1.12 1.54 -
P/RPS 0.21 0.35 0.48 0.61 0.60 0.41 0.76 -19.27%
P/EPS 14.67 26.62 21.01 26.11 36.60 47.86 180.74 -34.17%
EY 6.81 3.76 4.76 3.83 2.73 2.09 0.55 52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.64 0.73 0.86 1.05 0.58 1.54 -20.78%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 24/12/08 27/12/07 22/12/06 29/12/05 30/12/04 31/12/03 31/12/02 -
Price 0.51 0.72 0.92 1.17 1.35 1.22 1.47 -
P/RPS 0.20 0.32 0.38 0.61 0.64 0.45 0.72 -19.20%
P/EPS 13.86 24.57 16.67 25.88 38.90 52.14 172.53 -34.28%
EY 7.22 4.07 6.00 3.86 2.57 1.92 0.58 52.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.59 0.58 0.85 1.12 0.63 1.47 -21.25%

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