[YINSON] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 88.81%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 31/01/01 CAGR
Revenue 444,462 426,309 190,070 153,310 137,336 142,567 120,924 29.71%
PBT 13,080 12,087 2,160 1,450 1,345 1,573 664 81.44%
Tax -4,399 -3,937 -692 -623 -746 -940 72 -
NP 8,681 8,150 1,468 827 599 633 736 63.76%
-
NP to SH 8,681 8,150 1,468 827 599 633 229 106.81%
-
Tax Rate 33.63% 32.57% 32.04% 42.97% 55.46% 59.76% -10.84% -
Total Cost 435,781 418,159 188,602 152,483 136,737 141,934 120,188 29.36%
-
Net Worth 63,091 55,153 35,602 19,768 0 37,616 37,053 11.22%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 31/01/01 CAGR
Div - 875 534 - - - - -
Div Payout % - 10.74% 36.38% - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 31/01/01 CAGR
Net Worth 63,091 55,153 35,602 19,768 0 37,616 37,053 11.22%
NOSH 43,813 43,772 35,602 19,768 19,797 19,797 19,814 17.18%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 31/01/01 CAGR
NP Margin 1.95% 1.91% 0.77% 0.54% 0.44% 0.44% 0.61% -
ROE 13.76% 14.78% 4.12% 4.18% 0.00% 1.68% 0.62% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 31/01/01 CAGR
RPS 1,014.44 973.91 533.87 775.53 693.69 720.11 610.27 10.69%
EPS 19.81 18.62 4.12 4.18 3.03 3.20 1.16 76.33%
DPS 0.00 2.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.26 1.00 1.00 0.00 1.90 1.87 -5.08%
Adjusted Per Share Value based on latest NOSH - 19,768
31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 31/01/01 CAGR
RPS 13.86 13.29 5.93 4.78 4.28 4.45 3.77 29.72%
EPS 0.27 0.25 0.05 0.03 0.02 0.02 0.01 93.24%
DPS 0.00 0.03 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0172 0.0111 0.0062 0.00 0.0117 0.0116 11.16%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 31/01/01 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 21/01/02 31/01/02 31/01/01 -
Price 1.10 1.35 1.40 1.55 1.80 1.80 1.89 -
P/RPS 0.11 0.14 0.26 0.20 0.26 0.25 0.31 -18.70%
P/EPS 5.55 7.25 33.95 37.05 59.49 56.30 163.54 -49.14%
EY 18.01 13.79 2.95 2.70 1.68 1.78 0.61 96.73%
DY 0.00 1.48 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.07 1.40 1.55 0.00 0.95 1.01 -5.52%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 31/01/01 CAGR
Date 30/03/06 29/03/05 30/03/04 31/03/03 - - 29/03/01 -
Price 1.14 1.25 1.35 1.32 0.00 0.00 1.62 -
P/RPS 0.11 0.13 0.25 0.17 0.00 0.00 0.27 -16.43%
P/EPS 5.75 6.71 32.74 31.55 0.00 0.00 140.17 -47.18%
EY 17.38 14.90 3.05 3.17 0.00 0.00 0.71 89.49%
DY 0.00 1.60 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.99 1.35 1.32 0.00 0.00 0.87 -1.90%

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