Highlights

[YINSON] QoQ Quarter Result on 2008-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 24-Dec-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Oct-2008  [#3]
Profit Trend QoQ -     -64.53%    YoY -     31.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 108,723 111,959 83,833 174,819 230,918 146,428 159,922 -22.70%
  QoQ % -2.89% 33.55% -52.05% -24.29% 57.70% -8.44% -
  Horiz. % 67.99% 70.01% 52.42% 109.32% 144.39% 91.56% 100.00%
PBT 1,740 681 2,207 3,841 8,513 2,861 7,772 -63.16%
  QoQ % 155.51% -69.14% -42.54% -54.88% 197.55% -63.19% -
  Horiz. % 22.39% 8.76% 28.40% 49.42% 109.53% 36.81% 100.00%
Tax -623 -227 -1,197 -1,276 -1,364 -780 -2,612 -61.57%
  QoQ % -174.45% 81.04% 6.19% 6.45% -74.87% 70.14% -
  Horiz. % 23.85% 8.69% 45.83% 48.85% 52.22% 29.86% 100.00%
NP 1,117 454 1,010 2,565 7,149 2,081 5,160 -63.98%
  QoQ % 146.04% -55.05% -60.62% -64.12% 243.54% -59.67% -
  Horiz. % 21.65% 8.80% 19.57% 49.71% 138.55% 40.33% 100.00%
NP to SH 1,278 617 1,028 2,522 7,111 2,149 4,555 -57.18%
  QoQ % 107.13% -39.98% -59.24% -64.53% 230.90% -52.82% -
  Horiz. % 28.06% 13.55% 22.57% 55.37% 156.11% 47.18% 100.00%
Tax Rate 35.80 % 33.33 % 54.24 % 33.22 % 16.02 % 27.26 % 33.61 % 4.30%
  QoQ % 7.41% -38.55% 63.28% 107.37% -41.23% -18.89% -
  Horiz. % 106.52% 99.17% 161.38% 98.84% 47.66% 81.11% 100.00%
Total Cost 107,606 111,505 82,823 172,254 223,769 144,347 154,762 -21.53%
  QoQ % -3.50% 34.63% -51.92% -23.02% 55.02% -6.73% -
  Horiz. % 69.53% 72.05% 53.52% 111.30% 144.59% 93.27% 100.00%
Net Worth 101,146 100,091 101,810 98,686 97,279 90,340 67,637 30.80%
  QoQ % 1.05% -1.69% 3.17% 1.45% 7.68% 33.56% -
  Horiz. % 149.54% 147.98% 150.52% 145.90% 143.82% 133.56% 100.00%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 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
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 101,146 100,091 101,810 98,686 97,279 90,340 67,637 30.80%
  QoQ % 1.05% -1.69% 3.17% 1.45% 7.68% 33.56% -
  Horiz. % 149.54% 147.98% 150.52% 145.90% 143.82% 133.56% 100.00%
NOSH 68,342 68,555 69,733 68,532 68,506 68,439 67,637 0.69%
  QoQ % -0.31% -1.69% 1.75% 0.04% 0.10% 1.19% -
  Horiz. % 101.04% 101.36% 103.10% 101.32% 101.28% 101.19% 100.00%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 1.03 % 0.41 % 1.20 % 1.47 % 3.10 % 1.42 % 3.23 % -53.36%
  QoQ % 151.22% -65.83% -18.37% -52.58% 118.31% -56.04% -
  Horiz. % 31.89% 12.69% 37.15% 45.51% 95.98% 43.96% 100.00%
ROE 1.26 % 0.62 % 1.01 % 2.56 % 7.31 % 2.38 % 6.73 % -67.31%
  QoQ % 103.23% -38.61% -60.55% -64.98% 207.14% -64.64% -
  Horiz. % 18.72% 9.21% 15.01% 38.04% 108.62% 35.36% 100.00%
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 159.09 163.31 120.22 255.09 337.07 213.95 236.44 -23.23%
  QoQ % -2.58% 35.84% -52.87% -24.32% 57.55% -9.51% -
  Horiz. % 67.29% 69.07% 50.85% 107.89% 142.56% 90.49% 100.00%
EPS 1.87 0.90 1.50 3.68 10.38 3.14 6.73 -57.45%
  QoQ % 107.78% -40.00% -59.24% -64.55% 230.57% -53.34% -
  Horiz. % 27.79% 13.37% 22.29% 54.68% 154.23% 46.66% 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 1.4800 1.4600 1.4600 1.4400 1.4200 1.3200 1.0000 29.90%
  QoQ % 1.37% 0.00% 1.39% 1.41% 7.58% 32.00% -
  Horiz. % 148.00% 146.00% 146.00% 144.00% 142.00% 132.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 9.95 10.24 7.67 15.99 21.13 13.40 14.63 -22.68%
  QoQ % -2.83% 33.51% -52.03% -24.33% 57.69% -8.41% -
  Horiz. % 68.01% 69.99% 52.43% 109.30% 144.43% 91.59% 100.00%
EPS 0.12 0.06 0.09 0.23 0.65 0.20 0.42 -56.65%
  QoQ % 100.00% -33.33% -60.87% -64.62% 225.00% -52.38% -
  Horiz. % 28.57% 14.29% 21.43% 54.76% 154.76% 47.62% 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 0.0925 0.0916 0.0931 0.0903 0.0890 0.0827 0.0619 30.74%
  QoQ % 0.98% -1.61% 3.10% 1.46% 7.62% 33.60% -
  Horiz. % 149.43% 147.98% 150.40% 145.88% 143.78% 133.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.6200 0.5000 0.5000 0.5400 0.6300 0.6500 0.7500 -
P/RPS 0.39 0.31 0.42 0.21 0.19 0.30 0.32 14.11%
  QoQ % 25.81% -26.19% 100.00% 10.53% -36.67% -6.25% -
  Horiz. % 121.88% 96.88% 131.25% 65.62% 59.38% 93.75% 100.00%
P/EPS 33.16 55.56 33.92 14.67 6.07 20.70 11.14 107.07%
  QoQ % -40.32% 63.80% 131.22% 141.68% -70.68% 85.82% -
  Horiz. % 297.67% 498.74% 304.49% 131.69% 54.49% 185.82% 100.00%
EY 3.02 1.80 2.95 6.81 16.48 4.83 8.98 -51.67%
  QoQ % 67.78% -38.98% -56.68% -58.68% 241.20% -46.21% -
  Horiz. % 33.63% 20.04% 32.85% 75.84% 183.52% 53.79% 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 0.42 0.34 0.34 0.38 0.44 0.49 0.75 -32.08%
  QoQ % 23.53% 0.00% -10.53% -13.64% -10.20% -34.67% -
  Horiz. % 56.00% 45.33% 45.33% 50.67% 58.67% 65.33% 100.00%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 26/06/09 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 -
Price 0.6400 0.5600 0.5300 0.5100 0.6400 0.6100 0.6300 -
P/RPS 0.40 0.34 0.44 0.20 0.19 0.29 0.27 29.99%
  QoQ % 17.65% -22.73% 120.00% 5.26% -34.48% 7.41% -
  Horiz. % 148.15% 125.93% 162.96% 74.07% 70.37% 107.41% 100.00%
P/EPS 34.22 62.22 35.95 13.86 6.17 19.43 9.35 137.68%
  QoQ % -45.00% 73.07% 159.38% 124.64% -68.24% 107.81% -
  Horiz. % 365.99% 665.45% 384.49% 148.24% 65.99% 207.81% 100.00%
EY 2.92 1.61 2.78 7.22 16.22 5.15 10.69 -57.93%
  QoQ % 81.37% -42.09% -61.50% -55.49% 214.95% -51.82% -
  Horiz. % 27.32% 15.06% 26.01% 67.54% 151.73% 48.18% 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 0.43 0.38 0.36 0.35 0.45 0.46 0.63 -22.50%
  QoQ % 13.16% 5.56% 2.86% -22.22% -2.17% -26.98% -
  Horiz. % 68.25% 60.32% 57.14% 55.56% 71.43% 73.02% 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.
 


 

532  217  498  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.645+0.045 
 HSI-H4B 0.365-0.02 
 HSI-C3H 0.405-0.005 
 HSI-C3F 0.410.00 
 BARAKAH 0.155-0.005 
 SEACERA-WC 0.06+0.015 
 MYEG 1.000.00 
 PUC 0.195+0.005 
 IRIS 0.155+0.005 
 TM 3.21+0.07 
Partners & Brokers