[YINSON] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -0.92%
YoY- 28.97%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 682,510 381,818 453,907 439,934 296,079 167,197 141,094 30.01%
PBT 21,898 16,841 14,136 11,051 7,792 1,793 1,431 57.50%
Tax -5,529 -3,741 -4,664 -3,749 -2,130 -749 -963 33.77%
NP 16,369 13,100 9,472 7,302 5,662 1,044 468 80.74%
-
NP to SH 15,734 13,100 9,472 7,302 5,662 1,044 468 79.55%
-
Tax Rate 25.25% 22.21% 32.99% 33.92% 27.34% 41.77% 67.30% -
Total Cost 666,141 368,718 444,435 432,632 290,417 166,153 140,626 29.56%
-
Net Worth 97,279 44,643 67,472 58,674 51,619 19,826 37,695 17.10%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - 2,620 - 875 534 - - -
Div Payout % - 20.01% - 11.99% 9.43% - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 97,279 44,643 67,472 58,674 51,619 19,826 37,695 17.10%
NOSH 68,506 44,643 43,813 43,786 43,744 19,826 19,840 22.91%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 2.40% 3.43% 2.09% 1.66% 1.91% 0.62% 0.33% -
ROE 16.17% 29.34% 14.04% 12.45% 10.97% 5.27% 1.24% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 996.27 855.26 1,036.00 1,004.72 676.83 843.29 711.16 5.77%
EPS 22.97 29.34 21.62 16.68 12.94 5.27 2.36 46.06%
DPS 0.00 5.98 0.00 2.00 1.22 0.00 0.00 -
NAPS 1.42 1.00 1.54 1.34 1.18 1.00 1.90 -4.73%
Adjusted Per Share Value based on latest NOSH - 43,786
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 21.28 11.90 14.15 13.72 9.23 5.21 4.40 30.01%
EPS 0.49 0.41 0.30 0.23 0.18 0.03 0.01 91.17%
DPS 0.00 0.08 0.00 0.03 0.02 0.00 0.00 -
NAPS 0.0303 0.0139 0.021 0.0183 0.0161 0.0062 0.0118 17.00%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.63 1.43 1.08 1.22 1.34 1.73 1.77 -
P/RPS 0.06 0.17 0.10 0.12 0.20 0.21 0.25 -21.15%
P/EPS 2.74 4.87 5.00 7.32 10.35 32.85 75.04 -42.37%
EY 36.46 20.52 20.02 13.67 9.66 3.04 1.33 73.55%
DY 0.00 4.18 0.00 1.64 0.91 0.00 0.00 -
P/NAPS 0.44 1.43 0.70 0.91 1.14 1.73 0.93 -11.71%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 30/09/03 - -
Price 0.64 0.88 1.09 1.20 1.27 1.65 0.00 -
P/RPS 0.06 0.10 0.11 0.12 0.19 0.20 0.00 -
P/EPS 2.79 3.00 5.04 7.20 9.81 31.34 0.00 -
EY 35.89 33.34 19.83 13.90 10.19 3.19 0.00 -
DY 0.00 6.80 0.00 1.67 0.96 0.00 0.00 -
P/NAPS 0.45 0.88 0.71 0.90 1.08 1.65 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