[YINSON] YoY TTM Result on 31-Jul-2006 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 5.48%
YoY- 29.72%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 479,334 682,510 381,818 453,907 439,934 296,079 167,197 19.16%
PBT 8,469 21,898 16,841 14,136 11,051 7,792 1,793 29.50%
Tax -3,323 -5,529 -3,741 -4,664 -3,749 -2,130 -749 28.15%
NP 5,146 16,369 13,100 9,472 7,302 5,662 1,044 30.42%
-
NP to SH 5,445 15,734 13,100 9,472 7,302 5,662 1,044 31.65%
-
Tax Rate 39.24% 25.25% 22.21% 32.99% 33.92% 27.34% 41.77% -
Total Cost 474,188 666,141 368,718 444,435 432,632 290,417 166,153 19.07%
-
Net Worth 101,146 97,279 44,643 67,472 58,674 51,619 19,826 31.17%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - 2,620 - 875 534 - -
Div Payout % - - 20.01% - 11.99% 9.43% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 101,146 97,279 44,643 67,472 58,674 51,619 19,826 31.17%
NOSH 68,342 68,506 44,643 43,813 43,786 43,744 19,826 22.88%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 1.07% 2.40% 3.43% 2.09% 1.66% 1.91% 0.62% -
ROE 5.38% 16.17% 29.34% 14.04% 12.45% 10.97% 5.27% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 701.37 996.27 855.26 1,036.00 1,004.72 676.83 843.29 -3.02%
EPS 7.97 22.97 29.34 21.62 16.68 12.94 5.27 7.13%
DPS 0.00 0.00 5.98 0.00 2.00 1.22 0.00 -
NAPS 1.48 1.42 1.00 1.54 1.34 1.18 1.00 6.74%
Adjusted Per Share Value based on latest NOSH - 43,813
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 14.96 21.30 11.91 14.16 13.73 9.24 5.22 19.16%
EPS 0.17 0.49 0.41 0.30 0.23 0.18 0.03 33.48%
DPS 0.00 0.00 0.08 0.00 0.03 0.02 0.00 -
NAPS 0.0316 0.0304 0.0139 0.0211 0.0183 0.0161 0.0062 31.15%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.62 0.63 1.43 1.08 1.22 1.34 1.73 -
P/RPS 0.09 0.06 0.17 0.10 0.12 0.20 0.21 -13.15%
P/EPS 7.78 2.74 4.87 5.00 7.32 10.35 32.85 -21.32%
EY 12.85 36.46 20.52 20.02 13.67 9.66 3.04 27.12%
DY 0.00 0.00 4.18 0.00 1.64 0.91 0.00 -
P/NAPS 0.42 0.44 1.43 0.70 0.91 1.14 1.73 -20.99%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 28/09/09 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 30/09/03 -
Price 0.64 0.64 0.88 1.09 1.20 1.27 1.65 -
P/RPS 0.09 0.06 0.10 0.11 0.12 0.19 0.20 -12.45%
P/EPS 8.03 2.79 3.00 5.04 7.20 9.81 31.34 -20.28%
EY 12.45 35.89 33.34 19.83 13.90 10.19 3.19 25.45%
DY 0.00 0.00 6.80 0.00 1.67 0.96 0.00 -
P/NAPS 0.43 0.45 0.88 0.71 0.90 1.08 1.65 -20.06%

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