[YINSON] YoY TTM Result on 30-Apr-2002 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- -56.08%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 424,842 256,761 159,085 141,467 123,884 91,099 0 -100.00%
PBT 11,098 5,425 1,555 1,169 1,331 453 0 -100.00%
Tax -3,728 -1,466 -727 -891 -433 -12 0 -100.00%
NP 7,370 3,959 828 278 898 441 0 -100.00%
-
NP to SH 7,370 3,959 828 278 682 105 0 -100.00%
-
Tax Rate 33.59% 27.02% 46.75% 76.22% 32.53% 2.65% - -
Total Cost 417,472 252,802 158,257 141,189 122,986 90,658 0 -100.00%
-
Net Worth 56,496 49,405 37,572 37,582 36,943 36,622 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div 875 534 - - - 195 - -100.00%
Div Payout % 11.88% 13.49% - - - 186.34% - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 56,496 49,405 37,572 37,582 36,943 36,622 0 -100.00%
NOSH 43,796 43,721 19,879 19,885 19,756 19,795 0 -100.00%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 1.73% 1.54% 0.52% 0.20% 0.72% 0.48% 0.00% -
ROE 13.04% 8.01% 2.20% 0.74% 1.85% 0.29% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 970.05 587.26 800.25 711.42 627.07 460.19 0.00 -100.00%
EPS 16.83 9.05 4.17 1.40 3.45 0.53 0.00 -100.00%
DPS 2.00 1.22 0.00 0.00 0.00 0.99 0.00 -100.00%
NAPS 1.29 1.13 1.89 1.89 1.87 1.85 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,885
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 13.26 8.01 4.96 4.41 3.87 2.84 0.00 -100.00%
EPS 0.23 0.12 0.03 0.01 0.02 0.00 0.00 -100.00%
DPS 0.03 0.02 0.00 0.00 0.00 0.01 0.00 -100.00%
NAPS 0.0176 0.0154 0.0117 0.0117 0.0115 0.0114 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 1.24 1.30 1.35 2.07 1.50 2.85 0.00 -
P/RPS 0.13 0.22 0.17 0.29 0.24 0.62 0.00 -100.00%
P/EPS 7.37 14.36 32.41 148.06 43.45 537.32 0.00 -100.00%
EY 13.57 6.97 3.09 0.68 2.30 0.19 0.00 -100.00%
DY 1.61 0.94 0.00 0.00 0.00 0.35 0.00 -100.00%
P/NAPS 0.96 1.15 0.71 1.10 0.80 1.54 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/06/05 28/06/04 26/06/03 - 24/08/01 28/06/00 - -
Price 1.26 1.35 1.43 0.00 1.50 2.32 0.00 -
P/RPS 0.13 0.23 0.18 0.00 0.24 0.50 0.00 -100.00%
P/EPS 7.49 14.91 34.33 0.00 43.45 437.40 0.00 -100.00%
EY 13.36 6.71 2.91 0.00 2.30 0.23 0.00 -100.00%
DY 1.59 0.90 0.00 0.00 0.00 0.43 0.00 -100.00%
P/NAPS 0.98 1.19 0.76 0.00 0.80 1.25 0.00 -100.00%

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