Highlights

[YINSON] QoQ Quarter Result on 2008-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Mar-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2008
Quarter 31-Jan-2008  [#4]
Profit Trend QoQ -     137.36%    YoY -     9.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 174,819 230,918 146,428 159,922 145,242 96,994 81,097 66.49%
  QoQ % -24.29% 57.70% -8.44% 10.11% 49.74% 19.60% -
  Horiz. % 215.57% 284.74% 180.56% 197.20% 179.10% 119.60% 100.00%
PBT 3,841 8,513 2,861 7,772 2,752 3,118 4,929 -15.25%
  QoQ % -54.88% 197.55% -63.19% 182.41% -11.74% -36.74% -
  Horiz. % 77.93% 172.71% 58.04% 157.68% 55.83% 63.26% 100.00%
Tax -1,276 -1,364 -780 -2,612 -773 -1,051 -470 94.02%
  QoQ % 6.45% -74.87% 70.14% -237.90% 26.45% -123.62% -
  Horiz. % 271.49% 290.21% 165.96% 555.74% 164.47% 223.62% 100.00%
NP 2,565 7,149 2,081 5,160 1,979 2,067 4,459 -30.72%
  QoQ % -64.12% 243.54% -59.67% 160.74% -4.26% -53.64% -
  Horiz. % 57.52% 160.33% 46.67% 115.72% 44.38% 46.36% 100.00%
NP to SH 2,522 7,111 2,149 4,555 1,919 2,067 4,459 -31.49%
  QoQ % -64.53% 230.90% -52.82% 137.36% -7.16% -53.64% -
  Horiz. % 56.56% 159.48% 48.19% 102.15% 43.04% 46.36% 100.00%
Tax Rate 33.22 % 16.02 % 27.26 % 33.61 % 28.09 % 33.71 % 9.54 % 128.87%
  QoQ % 107.37% -41.23% -18.89% 19.65% -16.67% 253.35% -
  Horiz. % 348.22% 167.92% 285.74% 352.31% 294.44% 353.35% 100.00%
Total Cost 172,254 223,769 144,347 154,762 143,263 94,927 76,638 71.17%
  QoQ % -23.02% 55.02% -6.73% 8.03% 50.92% 23.86% -
  Horiz. % 224.76% 291.98% 188.35% 201.94% 186.93% 123.86% 100.00%
Net Worth 98,686 97,279 90,340 67,637 79,903 80,804 78,481 16.42%
  QoQ % 1.45% 7.68% 33.56% -15.35% -1.12% 2.96% -
  Horiz. % 125.74% 123.95% 115.11% 86.18% 101.81% 102.96% 100.00%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 98,686 97,279 90,340 67,637 79,903 80,804 78,481 16.42%
  QoQ % 1.45% 7.68% 33.56% -15.35% -1.12% 2.96% -
  Horiz. % 125.74% 123.95% 115.11% 86.18% 101.81% 102.96% 100.00%
NOSH 68,532 68,506 68,439 67,637 65,494 44,643 43,844 34.50%
  QoQ % 0.04% 0.10% 1.19% 3.27% 46.71% 1.82% -
  Horiz. % 156.31% 156.25% 156.10% 154.27% 149.38% 101.82% 100.00%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 1.47 % 3.10 % 1.42 % 3.23 % 1.36 % 2.13 % 5.50 % -58.34%
  QoQ % -52.58% 118.31% -56.04% 137.50% -36.15% -61.27% -
  Horiz. % 26.73% 56.36% 25.82% 58.73% 24.73% 38.73% 100.00%
ROE 2.56 % 7.31 % 2.38 % 6.73 % 2.40 % 2.56 % 5.68 % -41.07%
  QoQ % -64.98% 207.14% -64.64% 180.42% -6.25% -54.93% -
  Horiz. % 45.07% 128.70% 41.90% 118.49% 42.25% 45.07% 100.00%
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 255.09 337.07 213.95 236.44 221.76 217.26 184.96 23.78%
  QoQ % -24.32% 57.55% -9.51% 6.62% 2.07% 17.46% -
  Horiz. % 137.92% 182.24% 115.67% 127.83% 119.90% 117.46% 100.00%
EPS 3.68 10.38 3.14 6.73 2.93 4.63 10.17 -49.06%
  QoQ % -64.55% 230.57% -53.34% 129.69% -36.72% -54.47% -
  Horiz. % 36.18% 102.06% 30.88% 66.18% 28.81% 45.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4400 1.4200 1.3200 1.0000 1.2200 1.8100 1.7900 -13.44%
  QoQ % 1.41% 7.58% 32.00% -18.03% -32.60% 1.12% -
  Horiz. % 80.45% 79.33% 73.74% 55.87% 68.16% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 15.99 21.13 13.40 14.63 13.29 8.87 7.42 66.45%
  QoQ % -24.33% 57.69% -8.41% 10.08% 49.83% 19.54% -
  Horiz. % 215.50% 284.77% 180.59% 197.17% 179.11% 119.54% 100.00%
EPS 0.23 0.65 0.20 0.42 0.18 0.19 0.41 -31.86%
  QoQ % -64.62% 225.00% -52.38% 133.33% -5.26% -53.66% -
  Horiz. % 56.10% 158.54% 48.78% 102.44% 43.90% 46.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0903 0.0890 0.0827 0.0619 0.0731 0.0739 0.0718 16.43%
  QoQ % 1.46% 7.62% 33.60% -15.32% -1.08% 2.92% -
  Horiz. % 125.77% 123.96% 115.18% 86.21% 101.81% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.5400 0.6300 0.6500 0.7500 0.7800 1.4300 0.9800 -
P/RPS 0.21 0.19 0.30 0.32 0.35 0.66 0.53 -45.90%
  QoQ % 10.53% -36.67% -6.25% -8.57% -46.97% 24.53% -
  Horiz. % 39.62% 35.85% 56.60% 60.38% 66.04% 124.53% 100.00%
P/EPS 14.67 6.07 20.70 11.14 26.62 30.89 9.64 32.13%
  QoQ % 141.68% -70.68% 85.82% -58.15% -13.82% 220.44% -
  Horiz. % 152.18% 62.97% 214.73% 115.56% 276.14% 320.44% 100.00%
EY 6.81 16.48 4.83 8.98 3.76 3.24 10.38 -24.40%
  QoQ % -58.68% 241.20% -46.21% 138.83% 16.05% -68.79% -
  Horiz. % 65.61% 158.77% 46.53% 86.51% 36.22% 31.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.44 0.49 0.75 0.64 0.79 0.55 -21.76%
  QoQ % -13.64% -10.20% -34.67% 17.19% -18.99% 43.64% -
  Horiz. % 69.09% 80.00% 89.09% 136.36% 116.36% 143.64% 100.00%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 24/12/08 29/09/08 30/06/08 28/03/08 27/12/07 02/10/07 29/06/07 -
Price 0.5100 0.6400 0.6100 0.6300 0.7200 0.8800 1.1100 -
P/RPS 0.20 0.19 0.29 0.27 0.32 0.41 0.60 -51.76%
  QoQ % 5.26% -34.48% 7.41% -15.62% -21.95% -31.67% -
  Horiz. % 33.33% 31.67% 48.33% 45.00% 53.33% 68.33% 100.00%
P/EPS 13.86 6.17 19.43 9.35 24.57 19.01 10.91 17.21%
  QoQ % 124.64% -68.24% 107.81% -61.95% 29.25% 74.24% -
  Horiz. % 127.04% 56.55% 178.09% 85.70% 225.21% 174.24% 100.00%
EY 7.22 16.22 5.15 10.69 4.07 5.26 9.16 -14.61%
  QoQ % -55.49% 214.95% -51.82% 162.65% -22.62% -42.58% -
  Horiz. % 78.82% 177.07% 56.22% 116.70% 44.43% 57.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.45 0.46 0.63 0.59 0.49 0.62 -31.58%
  QoQ % -22.22% -2.17% -26.98% 6.78% 20.41% -20.97% -
  Horiz. % 56.45% 72.58% 74.19% 101.61% 95.16% 79.03% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

378  336  509  688 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KRETAM 0.46-0.235 
 IRIS 0.155+0.02 
 SAPNRG 0.63-0.02 
 BARAKAH 0.185+0.01 
 GBGAQRS-WA 0.07+0.005 
 MYEG 0.9650.00 
 CUSCAPI 0.240.00 
 UCREST 0.340.00 
 TDM 0.28+0.01 
 YTL 1.07+0.01 
Partners & Brokers