[YINSON] YoY TTM Result on 31-Jul-2003 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 26.09%
YoY- 123.08%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 453,907 439,934 296,079 167,197 141,094 123,083 108,093 27.00%
PBT 14,136 11,051 7,792 1,793 1,431 1,008 580 70.23%
Tax -4,664 -3,749 -2,130 -749 -963 -362 -27 135.90%
NP 9,472 7,302 5,662 1,044 468 646 553 60.51%
-
NP to SH 9,472 7,302 5,662 1,044 468 430 217 87.58%
-
Tax Rate 32.99% 33.92% 27.34% 41.77% 67.30% 35.91% 4.66% -
Total Cost 444,435 432,632 290,417 166,153 140,626 122,437 107,540 26.66%
-
Net Worth 67,472 58,674 51,619 19,826 37,695 37,012 36,980 10.53%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - 875 534 - - - 195 -
Div Payout % - 11.99% 9.43% - - - 90.16% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 67,472 58,674 51,619 19,826 37,695 37,012 36,980 10.53%
NOSH 43,813 43,786 43,744 19,826 19,840 19,687 19,775 14.17%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 2.09% 1.66% 1.91% 0.62% 0.33% 0.52% 0.51% -
ROE 14.04% 12.45% 10.97% 5.27% 1.24% 1.16% 0.59% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 1,036.00 1,004.72 676.83 843.29 711.16 625.18 546.59 11.24%
EPS 21.62 16.68 12.94 5.27 2.36 2.18 1.10 64.23%
DPS 0.00 2.00 1.22 0.00 0.00 0.00 0.99 -
NAPS 1.54 1.34 1.18 1.00 1.90 1.88 1.87 -3.18%
Adjusted Per Share Value based on latest NOSH - 19,826
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 14.15 13.72 9.23 5.21 4.40 3.84 3.37 27.00%
EPS 0.30 0.23 0.18 0.03 0.01 0.01 0.01 76.22%
DPS 0.00 0.03 0.02 0.00 0.00 0.00 0.01 -
NAPS 0.021 0.0183 0.0161 0.0062 0.0118 0.0115 0.0115 10.55%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.08 1.22 1.34 1.73 1.77 1.58 2.30 -
P/RPS 0.10 0.12 0.20 0.21 0.25 0.25 0.42 -21.26%
P/EPS 5.00 7.32 10.35 32.85 75.04 72.34 209.61 -46.33%
EY 20.02 13.67 9.66 3.04 1.33 1.38 0.48 86.17%
DY 0.00 1.64 0.91 0.00 0.00 0.00 0.43 -
P/NAPS 0.70 0.91 1.14 1.73 0.93 0.84 1.23 -8.96%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 23/09/05 24/09/04 30/09/03 - 27/09/01 27/09/00 -
Price 1.09 1.20 1.27 1.65 0.00 1.42 2.00 -
P/RPS 0.11 0.12 0.19 0.20 0.00 0.23 0.37 -18.29%
P/EPS 5.04 7.20 9.81 31.34 0.00 65.01 182.27 -44.99%
EY 19.83 13.90 10.19 3.19 0.00 1.54 0.55 81.70%
DY 0.00 1.67 0.96 0.00 0.00 0.00 0.49 -
P/NAPS 0.71 0.90 1.08 1.65 0.00 0.76 1.07 -6.60%

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