[YINSON] YoY TTM Result on 31-Jul-2002 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 68.35%
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 439,934 296,079 167,197 141,094 123,083 108,093 16,812 -3.41%
PBT 11,051 7,792 1,793 1,431 1,008 580 506 -3.22%
Tax -3,749 -2,130 -749 -963 -362 -27 -177 -3.19%
NP 7,302 5,662 1,044 468 646 553 329 -3.24%
-
NP to SH 7,302 5,662 1,044 468 430 217 329 -3.24%
-
Tax Rate 33.92% 27.34% 41.77% 67.30% 35.91% 4.66% 34.98% -
Total Cost 432,632 290,417 166,153 140,626 122,437 107,540 16,483 -3.41%
-
Net Worth 58,674 51,619 19,826 37,695 37,012 36,980 36,189 -0.51%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 875 534 - - - 195 - -100.00%
Div Payout % 11.99% 9.43% - - - 90.16% - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 58,674 51,619 19,826 37,695 37,012 36,980 36,189 -0.51%
NOSH 43,786 43,744 19,826 19,840 19,687 19,775 19,352 -0.86%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 1.66% 1.91% 0.62% 0.33% 0.52% 0.51% 1.96% -
ROE 12.45% 10.97% 5.27% 1.24% 1.16% 0.59% 0.91% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 1,004.72 676.83 843.29 711.16 625.18 546.59 86.87 -2.56%
EPS 16.68 12.94 5.27 2.36 2.18 1.10 1.70 -2.39%
DPS 2.00 1.22 0.00 0.00 0.00 0.99 0.00 -100.00%
NAPS 1.34 1.18 1.00 1.90 1.88 1.87 1.87 0.35%
Adjusted Per Share Value based on latest NOSH - 19,840
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 13.72 9.23 5.21 4.40 3.84 3.37 0.52 -3.41%
EPS 0.23 0.18 0.03 0.01 0.01 0.01 0.01 -3.27%
DPS 0.03 0.02 0.00 0.00 0.00 0.01 0.00 -100.00%
NAPS 0.0183 0.0161 0.0062 0.0118 0.0115 0.0115 0.0113 -0.51%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 1.22 1.34 1.73 1.77 1.58 2.30 0.00 -
P/RPS 0.12 0.20 0.21 0.25 0.25 0.42 0.00 -100.00%
P/EPS 7.32 10.35 32.85 75.04 72.34 209.61 0.00 -100.00%
EY 13.67 9.66 3.04 1.33 1.38 0.48 0.00 -100.00%
DY 1.64 0.91 0.00 0.00 0.00 0.43 0.00 -100.00%
P/NAPS 0.91 1.14 1.73 0.93 0.84 1.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 23/09/05 24/09/04 30/09/03 - 27/09/01 27/09/00 - -
Price 1.20 1.27 1.65 0.00 1.42 2.00 0.00 -
P/RPS 0.12 0.19 0.20 0.00 0.23 0.37 0.00 -100.00%
P/EPS 7.20 9.81 31.34 0.00 65.01 182.27 0.00 -100.00%
EY 13.90 10.19 3.19 0.00 1.54 0.55 0.00 -100.00%
DY 1.67 0.96 0.00 0.00 0.00 0.49 0.00 -100.00%
P/NAPS 0.90 1.08 1.65 0.00 0.76 1.07 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