[YINSON] YoY TTM Result on 30-Apr-2004 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 169.69%
YoY- 378.14%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 396,793 444,813 424,842 256,761 159,085 141,467 123,884 21.40%
PBT 17,328 13,544 11,098 5,425 1,555 1,169 1,331 53.34%
Tax -3,710 -4,564 -3,728 -1,466 -727 -891 -433 43.02%
NP 13,618 8,980 7,370 3,959 828 278 898 57.29%
-
NP to SH 13,618 8,980 7,370 3,959 828 278 682 64.67%
-
Tax Rate 21.41% 33.70% 33.59% 27.02% 46.75% 76.22% 32.53% -
Total Cost 383,175 435,833 417,472 252,802 158,257 141,189 122,986 20.84%
-
Net Worth 43,844 64,859 56,496 49,405 37,572 37,582 36,943 2.89%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 2,620 - 875 534 - - - -
Div Payout % 19.25% - 11.88% 13.49% - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 43,844 64,859 56,496 49,405 37,572 37,582 36,943 2.89%
NOSH 43,844 43,824 43,796 43,721 19,879 19,885 19,756 14.20%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 3.43% 2.02% 1.73% 1.54% 0.52% 0.20% 0.72% -
ROE 31.06% 13.85% 13.04% 8.01% 2.20% 0.74% 1.85% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 905.00 1,014.99 970.05 587.26 800.25 711.42 627.07 6.30%
EPS 31.06 20.49 16.83 9.05 4.17 1.40 3.45 44.20%
DPS 5.98 0.00 2.00 1.22 0.00 0.00 0.00 -
NAPS 1.00 1.48 1.29 1.13 1.89 1.89 1.87 -9.90%
Adjusted Per Share Value based on latest NOSH - 43,721
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 12.38 13.88 13.26 8.01 4.96 4.41 3.87 21.37%
EPS 0.42 0.28 0.23 0.12 0.03 0.01 0.02 66.06%
DPS 0.08 0.00 0.03 0.02 0.00 0.00 0.00 -
NAPS 0.0137 0.0202 0.0176 0.0154 0.0117 0.0117 0.0115 2.95%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.98 1.12 1.24 1.30 1.35 2.07 1.50 -
P/RPS 0.11 0.11 0.13 0.22 0.17 0.29 0.24 -12.18%
P/EPS 3.16 5.47 7.37 14.36 32.41 148.06 43.45 -35.37%
EY 31.69 18.30 13.57 6.97 3.09 0.68 2.30 54.80%
DY 6.10 0.00 1.61 0.94 0.00 0.00 0.00 -
P/NAPS 0.98 0.76 0.96 1.15 0.71 1.10 0.80 3.43%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 27/06/06 29/06/05 28/06/04 26/06/03 - 24/08/01 -
Price 1.11 1.14 1.26 1.35 1.43 0.00 1.50 -
P/RPS 0.12 0.11 0.13 0.23 0.18 0.00 0.24 -10.90%
P/EPS 3.57 5.56 7.49 14.91 34.33 0.00 43.45 -34.05%
EY 27.98 17.97 13.36 6.71 2.91 0.00 2.30 51.62%
DY 5.39 0.00 1.59 0.90 0.00 0.00 0.00 -
P/NAPS 1.11 0.77 0.98 1.19 0.76 0.00 0.80 5.60%

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