[YINSON] YoY TTM Result on 21-Jan-2002 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
21-Jan-2002 [#4]
Profit Trend
QoQ- 220.32%
YoY- 161.57%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 CAGR
Revenue 426,309 190,070 153,310 137,336 120,924 64,872 45.66%
PBT 12,087 2,160 1,450 1,345 664 813 71.47%
Tax -3,937 -692 -623 -746 72 -372 60.21%
NP 8,150 1,468 827 599 736 441 79.08%
-
NP to SH 8,150 1,468 827 599 229 396 82.98%
-
Tax Rate 32.57% 32.04% 42.97% 55.46% -10.84% 45.76% -
Total Cost 418,159 188,602 152,483 136,737 120,188 64,431 45.30%
-
Net Worth 55,153 35,602 19,768 0 37,053 36,391 8.66%
Dividend
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 CAGR
Div 875 534 - - - - -
Div Payout % 10.74% 36.38% - - - - -
Equity
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 CAGR
Net Worth 55,153 35,602 19,768 0 37,053 36,391 8.66%
NOSH 43,772 35,602 19,768 19,797 19,814 19,565 17.45%
Ratio Analysis
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 CAGR
NP Margin 1.91% 0.77% 0.54% 0.44% 0.61% 0.68% -
ROE 14.78% 4.12% 4.18% 0.00% 0.62% 1.09% -
Per Share
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 CAGR
RPS 973.91 533.87 775.53 693.69 610.27 331.57 24.01%
EPS 18.62 4.12 4.18 3.03 1.16 2.02 55.85%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.00 1.00 0.00 1.87 1.86 -7.48%
Adjusted Per Share Value based on latest NOSH - 19,797
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 CAGR
RPS 13.30 5.93 4.78 4.29 3.77 2.02 45.72%
EPS 0.25 0.05 0.03 0.02 0.01 0.01 90.23%
DPS 0.03 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0172 0.0111 0.0062 0.00 0.0116 0.0114 8.56%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 CAGR
Date 31/01/05 30/01/04 30/01/03 21/01/02 31/01/01 31/01/00 -
Price 1.35 1.40 1.55 1.80 1.89 1.96 -
P/RPS 0.14 0.26 0.20 0.26 0.31 0.59 -24.97%
P/EPS 7.25 33.95 37.05 59.49 163.54 96.84 -40.41%
EY 13.79 2.95 2.70 1.68 0.61 1.03 67.91%
DY 1.48 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.40 1.55 0.00 1.01 1.05 0.37%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 21/01/02 31/01/01 31/01/00 CAGR
Date 29/03/05 30/03/04 31/03/03 - 29/03/01 - -
Price 1.25 1.35 1.32 0.00 1.62 0.00 -
P/RPS 0.13 0.25 0.17 0.00 0.27 0.00 -
P/EPS 6.71 32.74 31.55 0.00 140.17 0.00 -
EY 14.90 3.05 3.17 0.00 0.71 0.00 -
DY 1.60 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.35 1.32 0.00 0.87 0.00 -

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