[YINSON] YoY Quarter Result on 31-Oct-2009 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 116.74%
YoY- 9.83%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 192,554 194,478 156,187 140,146 174,819 145,242 106,204 10.41%
PBT 11,481 9,796 4,081 3,345 3,841 2,752 3,563 21.51%
Tax -2,155 -1,763 -1,663 -791 -1,276 -773 -1,142 11.15%
NP 9,326 8,033 2,418 2,554 2,565 1,979 2,421 25.17%
-
NP to SH 8,508 8,066 2,504 2,770 2,522 1,919 2,421 23.27%
-
Tax Rate 18.77% 18.00% 40.75% 23.65% 33.22% 28.09% 32.05% -
Total Cost 183,228 186,445 153,769 137,592 172,254 143,263 103,783 9.92%
-
Net Worth 262,689 146,259 114,937 102,846 98,686 79,903 69,296 24.84%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 262,689 146,259 114,937 102,846 98,686 79,903 69,296 24.84%
NOSH 196,036 72,405 68,415 68,564 68,532 65,494 43,858 28.31%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 4.84% 4.13% 1.55% 1.82% 1.47% 1.36% 2.28% -
ROE 3.24% 5.51% 2.18% 2.69% 2.56% 2.40% 3.49% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 98.22 268.59 228.29 204.40 255.09 221.76 242.15 -13.95%
EPS 4.34 11.14 3.66 4.04 3.68 2.93 5.52 -3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 2.02 1.68 1.50 1.44 1.22 1.58 -2.70%
Adjusted Per Share Value based on latest NOSH - 68,564
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 6.00 6.06 4.87 4.37 5.45 4.53 3.31 10.41%
EPS 0.27 0.25 0.08 0.09 0.08 0.06 0.08 22.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.0456 0.0358 0.0321 0.0308 0.0249 0.0216 24.84%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.80 1.91 0.90 0.62 0.54 0.78 1.16 -
P/RPS 1.83 0.71 0.39 0.30 0.21 0.35 0.48 24.96%
P/EPS 41.47 17.15 24.59 15.35 14.67 26.62 21.01 11.98%
EY 2.41 5.83 4.07 6.52 6.81 3.76 4.76 -10.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.95 0.54 0.41 0.38 0.64 0.73 10.64%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 22/12/06 -
Price 2.11 1.91 1.04 0.61 0.51 0.72 0.92 -
P/RPS 2.15 0.71 0.46 0.30 0.20 0.32 0.38 33.45%
P/EPS 48.62 17.15 28.42 15.10 13.86 24.57 16.67 19.51%
EY 2.06 5.83 3.52 6.62 7.22 4.07 6.00 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.95 0.62 0.41 0.35 0.59 0.58 18.03%

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