[YINSON] YoY TTM Result on 31-Jan-2004 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 9.47%
YoY- 77.51%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 CAGR
Revenue 418,951 444,462 426,309 190,070 153,310 137,336 142,567 24.04%
PBT 15,150 13,080 12,087 2,160 1,450 1,345 1,573 57.26%
Tax -4,146 -4,399 -3,937 -692 -623 -746 -940 34.53%
NP 11,004 8,681 8,150 1,468 827 599 633 76.96%
-
NP to SH 11,004 8,681 8,150 1,468 827 599 633 76.96%
-
Tax Rate 27.37% 33.63% 32.57% 32.04% 42.97% 55.46% 59.76% -
Total Cost 407,947 435,781 418,159 188,602 152,483 136,737 141,934 23.49%
-
Net Worth 43,826 63,091 55,153 35,602 19,768 0 37,616 3.10%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 CAGR
Div 2,620 - 875 534 - - - -
Div Payout % 23.82% - 10.74% 36.38% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 CAGR
Net Worth 43,826 63,091 55,153 35,602 19,768 0 37,616 3.10%
NOSH 43,826 43,813 43,772 35,602 19,768 19,797 19,797 17.21%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 CAGR
NP Margin 2.63% 1.95% 1.91% 0.77% 0.54% 0.44% 0.44% -
ROE 25.11% 13.76% 14.78% 4.12% 4.18% 0.00% 1.68% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 CAGR
RPS 955.92 1,014.44 973.91 533.87 775.53 693.69 720.11 5.82%
EPS 25.11 19.81 18.62 4.12 4.18 3.03 3.20 50.95%
DPS 5.98 0.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 1.00 1.44 1.26 1.00 1.00 0.00 1.90 -12.04%
Adjusted Per Share Value based on latest NOSH - 35,602
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 CAGR
RPS 13.07 13.87 13.30 5.93 4.78 4.29 4.45 24.03%
EPS 0.34 0.27 0.25 0.05 0.03 0.02 0.02 76.17%
DPS 0.08 0.00 0.03 0.02 0.00 0.00 0.00 -
NAPS 0.0137 0.0197 0.0172 0.0111 0.0062 0.00 0.0117 3.20%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 21/01/02 31/01/02 -
Price 0.94 1.10 1.35 1.40 1.55 1.80 1.80 -
P/RPS 0.10 0.11 0.14 0.26 0.20 0.26 0.25 -16.73%
P/EPS 3.74 5.55 7.25 33.95 37.05 59.49 56.30 -41.84%
EY 26.71 18.01 13.79 2.95 2.70 1.68 1.78 71.83%
DY 6.36 0.00 1.48 1.07 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 1.07 1.40 1.55 0.00 0.95 -0.21%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 21/01/02 31/01/02 CAGR
Date 05/04/07 30/03/06 29/03/05 30/03/04 31/03/03 - - -
Price 0.93 1.14 1.25 1.35 1.32 0.00 0.00 -
P/RPS 0.10 0.11 0.13 0.25 0.17 0.00 0.00 -
P/EPS 3.70 5.75 6.71 32.74 31.55 0.00 0.00 -
EY 27.00 17.38 14.90 3.05 3.17 0.00 0.00 -
DY 6.43 0.00 1.60 1.11 0.00 0.00 0.00 -
P/NAPS 0.93 0.79 0.99 1.35 1.32 0.00 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