[YINSON] YoY TTM Result on 30-Apr-2007 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 23.75%
YoY- 51.65%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 542,643 601,529 548,586 396,793 444,813 424,842 256,761 13.27%
PBT 15,882 15,242 16,503 17,328 13,544 11,098 5,425 19.59%
Tax -4,275 -4,064 -5,216 -3,710 -4,564 -3,728 -1,466 19.51%
NP 11,607 11,178 11,287 13,618 8,980 7,370 3,959 19.62%
-
NP to SH 12,064 11,278 10,690 13,618 8,980 7,370 3,959 20.39%
-
Tax Rate 26.92% 26.66% 31.61% 21.41% 33.70% 33.59% 27.02% -
Total Cost 531,036 590,351 537,299 383,175 435,833 417,472 252,802 13.16%
-
Net Worth 109,545 100,091 90,340 43,844 64,859 56,496 49,405 14.18%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - 2,620 - 875 534 -
Div Payout % - - - 19.25% - 11.88% 13.49% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 109,545 100,091 90,340 43,844 64,859 56,496 49,405 14.18%
NOSH 68,465 68,555 68,439 43,844 43,824 43,796 43,721 7.75%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 2.14% 1.86% 2.06% 3.43% 2.02% 1.73% 1.54% -
ROE 11.01% 11.27% 11.83% 31.06% 13.85% 13.04% 8.01% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 792.57 877.43 801.56 905.00 1,014.99 970.05 587.26 5.12%
EPS 17.62 16.45 15.62 31.06 20.49 16.83 9.05 11.73%
DPS 0.00 0.00 0.00 5.98 0.00 2.00 1.22 -
NAPS 1.60 1.46 1.32 1.00 1.48 1.29 1.13 5.96%
Adjusted Per Share Value based on latest NOSH - 43,844
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 16.92 18.76 17.10 12.37 13.87 13.25 8.01 13.26%
EPS 0.38 0.35 0.33 0.42 0.28 0.23 0.12 21.17%
DPS 0.00 0.00 0.00 0.08 0.00 0.03 0.02 -
NAPS 0.0342 0.0312 0.0282 0.0137 0.0202 0.0176 0.0154 14.21%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.82 0.50 0.65 0.98 1.12 1.24 1.30 -
P/RPS 0.10 0.06 0.08 0.11 0.11 0.13 0.22 -12.30%
P/EPS 4.65 3.04 4.16 3.16 5.47 7.37 14.36 -17.12%
EY 21.49 32.90 24.03 31.69 18.30 13.57 6.97 20.63%
DY 0.00 0.00 0.00 6.10 0.00 1.61 0.94 -
P/NAPS 0.51 0.34 0.49 0.98 0.76 0.96 1.15 -12.66%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 26/06/09 30/06/08 29/06/07 27/06/06 29/06/05 28/06/04 -
Price 0.78 0.56 0.61 1.11 1.14 1.26 1.35 -
P/RPS 0.10 0.06 0.08 0.12 0.11 0.13 0.23 -12.95%
P/EPS 4.43 3.40 3.91 3.57 5.56 7.49 14.91 -18.30%
EY 22.59 29.38 25.61 27.98 17.97 13.36 6.71 22.41%
DY 0.00 0.00 0.00 5.39 0.00 1.59 0.90 -
P/NAPS 0.49 0.38 0.46 1.11 0.77 0.98 1.19 -13.74%

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