[YINSON] YoY TTM Result on 31-Oct-2005 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 6.31%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 712,087 420,856 475,821 431,259 335,639 180,876 146,402 30.13%
PBT 22,987 16,030 14,861 11,765 9,134 2,368 1,103 65.81%
Tax -6,032 -3,372 -4,948 -4,002 -2,416 -1,027 -665 44.36%
NP 16,955 12,658 9,913 7,763 6,718 1,341 438 83.82%
-
NP to SH 16,337 12,598 9,913 7,763 6,718 1,341 438 82.68%
-
Tax Rate 26.24% 21.04% 33.30% 34.02% 26.45% 43.37% 60.29% -
Total Cost 695,132 408,198 465,908 423,496 328,921 179,535 145,964 29.67%
-
Net Worth 98,686 65,494 43,858 60,013 52,836 19,786 19,482 31.01%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - 2,620 - 875 534 - - -
Div Payout % - 20.80% - 11.28% 7.95% - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 98,686 65,494 43,858 60,013 52,836 19,786 19,482 31.01%
NOSH 68,532 65,494 43,858 43,805 43,775 19,786 19,482 23.29%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 2.38% 3.01% 2.08% 1.80% 2.00% 0.74% 0.30% -
ROE 16.55% 19.24% 22.60% 12.94% 12.71% 6.78% 2.25% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 1,039.05 642.58 1,084.90 984.49 766.73 914.15 751.44 5.54%
EPS 23.84 19.24 22.60 17.72 15.35 6.78 2.25 48.14%
DPS 0.00 4.00 0.00 2.00 1.22 0.00 0.00 -
NAPS 1.44 1.00 1.00 1.37 1.207 1.00 1.00 6.25%
Adjusted Per Share Value based on latest NOSH - 43,805
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 22.22 13.13 14.85 13.46 10.47 5.64 4.57 30.12%
EPS 0.51 0.39 0.31 0.24 0.21 0.04 0.01 92.45%
DPS 0.00 0.08 0.00 0.03 0.02 0.00 0.00 -
NAPS 0.0308 0.0204 0.0137 0.0187 0.0165 0.0062 0.0061 30.94%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.54 0.78 1.16 1.18 1.27 1.12 1.54 -
P/RPS 0.05 0.12 0.11 0.12 0.17 0.12 0.20 -20.61%
P/EPS 2.27 4.06 5.13 6.66 8.28 16.53 68.50 -43.29%
EY 44.14 24.66 19.48 15.02 12.08 6.05 1.46 76.40%
DY 0.00 5.13 0.00 1.69 0.96 0.00 0.00 -
P/NAPS 0.38 0.78 1.16 0.86 1.05 1.12 1.54 -20.78%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 24/12/08 27/12/07 22/12/06 29/12/05 30/12/04 31/12/03 31/12/02 -
Price 0.51 0.72 0.92 1.17 1.35 1.22 1.47 -
P/RPS 0.05 0.11 0.08 0.12 0.18 0.13 0.20 -20.61%
P/EPS 2.14 3.74 4.07 6.60 8.80 18.00 65.39 -43.41%
EY 46.74 26.72 24.57 15.15 11.37 5.56 1.53 76.71%
DY 0.00 5.56 0.00 1.71 0.90 0.00 0.00 -
P/NAPS 0.35 0.72 0.92 0.85 1.12 1.22 1.47 -21.25%

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