Highlights

[YINSON] YoY 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?  YoY % Horiz. %

Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 151,779 109,460 83,833 159,922 97,523 154,393 141,190 1.21%
  YoY % 38.66% 30.57% -47.58% 63.98% -36.83% 9.35% -
  Horiz. % 107.50% 77.53% 59.38% 113.27% 69.07% 109.35% 100.00%
PBT 8,682 4,457 2,207 7,772 5,231 4,942 3,627 15.65%
  YoY % 94.79% 101.95% -71.60% 48.58% 5.85% 36.26% -
  Horiz. % 239.37% 122.88% 60.85% 214.28% 144.22% 136.26% 100.00%
Tax -1,970 -1,190 -1,197 -2,612 -1,078 -1,880 -1,483 4.84%
  YoY % -65.55% 0.58% 54.17% -142.30% 42.66% -26.77% -
  Horiz. % 132.84% 80.24% 80.71% 176.13% 72.69% 126.77% 100.00%
NP 6,712 3,267 1,010 5,160 4,153 3,062 2,144 20.94%
  YoY % 105.45% 223.47% -80.43% 24.25% 35.63% 42.82% -
  Horiz. % 313.06% 152.38% 47.11% 240.67% 193.70% 142.82% 100.00%
NP to SH 6,817 3,285 1,028 4,555 4,153 3,062 2,144 21.25%
  YoY % 107.52% 219.55% -77.43% 9.68% 35.63% 42.82% -
  Horiz. % 317.96% 153.22% 47.95% 212.45% 193.70% 142.82% 100.00%
Tax Rate 22.69 % 26.70 % 54.24 % 33.61 % 20.61 % 38.04 % 40.89 % -9.35%
  YoY % -15.02% -50.77% 61.38% 63.08% -45.82% -6.97% -
  Horiz. % 55.49% 65.30% 132.65% 82.20% 50.40% 93.03% 100.00%
Total Cost 145,067 106,193 82,823 154,762 93,370 151,331 139,046 0.71%
  YoY % 36.61% 28.22% -46.48% 65.75% -38.30% 8.84% -
  Horiz. % 104.33% 76.37% 59.57% 111.30% 67.15% 108.84% 100.00%
Net Worth 121,874 68,519 101,810 67,637 43,826 63,091 55,153 14.12%
  YoY % 77.87% -32.70% 50.52% 54.33% -30.53% 14.39% -
  Horiz. % 220.97% 124.23% 184.59% 122.64% 79.46% 114.39% 100.00%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - 2,620 - 875 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 299.37% 0.00% 100.00%
Div Payout % - % - % - % - % 63.11 % - % 40.83 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 154.57% 0.00% 100.00%
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 121,874 68,519 101,810 67,637 43,826 63,091 55,153 14.12%
  YoY % 77.87% -32.70% 50.52% 54.33% -30.53% 14.39% -
  Horiz. % 220.97% 124.23% 184.59% 122.64% 79.46% 114.39% 100.00%
NOSH 68,468 68,519 69,733 67,637 43,826 43,813 43,772 7.74%
  YoY % -0.07% -1.74% 3.10% 54.33% 0.03% 0.09% -
  Horiz. % 156.42% 156.53% 159.31% 154.52% 100.12% 100.09% 100.00%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 4.42 % 2.98 % 1.20 % 3.23 % 4.26 % 1.98 % 1.52 % 19.46%
  YoY % 48.32% 148.33% -62.85% -24.18% 115.15% 30.26% -
  Horiz. % 290.79% 196.05% 78.95% 212.50% 280.26% 130.26% 100.00%
ROE 5.59 % 4.79 % 1.01 % 6.73 % 9.48 % 4.85 % 3.89 % 6.23%
  YoY % 16.70% 374.26% -84.99% -29.01% 95.46% 24.68% -
  Horiz. % 143.70% 123.14% 25.96% 173.01% 243.70% 124.68% 100.00%
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 221.68 159.75 120.22 236.44 222.52 352.39 322.55 -6.06%
  YoY % 38.77% 32.88% -49.15% 6.26% -36.85% 9.25% -
  Horiz. % 68.73% 49.53% 37.27% 73.30% 68.99% 109.25% 100.00%
EPS 9.95 4.80 1.50 6.73 6.23 6.99 4.90 12.52%
  YoY % 107.29% 220.00% -77.71% 8.03% -10.87% 42.65% -
  Horiz. % 203.06% 97.96% 30.61% 137.35% 127.14% 142.65% 100.00%
DPS 0.00 0.00 0.00 0.00 5.98 0.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 299.00% 0.00% 100.00%
NAPS 1.7800 1.0000 1.4600 1.0000 1.0000 1.4400 1.2600 5.92%
  YoY % 78.00% -31.51% 46.00% 0.00% -30.56% 14.29% -
  Horiz. % 141.27% 79.37% 115.87% 79.37% 79.37% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 13.89 10.01 7.67 14.63 8.92 14.13 12.92 1.21%
  YoY % 38.76% 30.51% -47.57% 64.01% -36.87% 9.37% -
  Horiz. % 107.51% 77.48% 59.37% 113.24% 69.04% 109.37% 100.00%
EPS 0.62 0.30 0.09 0.42 0.38 0.28 0.20 20.74%
  YoY % 106.67% 233.33% -78.57% 10.53% 35.71% 40.00% -
  Horiz. % 310.00% 150.00% 45.00% 210.00% 190.00% 140.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.24 0.00 0.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 300.00% 0.00% 100.00%
NAPS 0.1115 0.0627 0.0931 0.0619 0.0401 0.0577 0.0505 14.10%
  YoY % 77.83% -32.65% 50.40% 54.36% -30.50% 14.26% -
  Horiz. % 220.79% 124.16% 184.36% 122.57% 79.41% 114.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.9800 0.6400 0.5000 0.7500 0.9400 1.1000 1.3500 -
P/RPS 0.44 0.40 0.42 0.32 0.42 0.31 0.42 0.78%
  YoY % 10.00% -4.76% 31.25% -23.81% 35.48% -26.19% -
  Horiz. % 104.76% 95.24% 100.00% 76.19% 100.00% 73.81% 100.00%
P/EPS 9.84 13.35 33.92 11.14 9.92 15.74 27.56 -15.77%
  YoY % -26.29% -60.64% 204.49% 12.30% -36.98% -42.89% -
  Horiz. % 35.70% 48.44% 123.08% 40.42% 35.99% 57.11% 100.00%
EY 10.16 7.49 2.95 8.98 10.08 6.35 3.63 18.70%
  YoY % 35.65% 153.90% -67.15% -10.91% 58.74% 74.93% -
  Horiz. % 279.89% 206.34% 81.27% 247.38% 277.69% 174.93% 100.00%
DY 0.00 0.00 0.00 0.00 6.36 0.00 1.48 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 429.73% 0.00% 100.00%
P/NAPS 0.55 0.64 0.34 0.75 0.94 0.76 1.07 -10.49%
  YoY % -14.06% 88.24% -54.67% -20.21% 23.68% -28.97% -
  Horiz. % 51.40% 59.81% 31.78% 70.09% 87.85% 71.03% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/03/11 29/03/10 30/03/09 28/03/08 05/04/07 30/03/06 29/03/05 -
Price 1.0100 0.9500 0.5300 0.6300 0.9300 1.1400 1.2500 -
P/RPS 0.46 0.59 0.44 0.27 0.42 0.32 0.39 2.79%
  YoY % -22.03% 34.09% 62.96% -35.71% 31.25% -17.95% -
  Horiz. % 117.95% 151.28% 112.82% 69.23% 107.69% 82.05% 100.00%
P/EPS 10.14 19.82 35.95 9.35 9.81 16.31 25.52 -14.25%
  YoY % -48.84% -44.87% 284.49% -4.69% -39.85% -36.09% -
  Horiz. % 39.73% 77.66% 140.87% 36.64% 38.44% 63.91% 100.00%
EY 9.86 5.05 2.78 10.69 10.19 6.13 3.92 16.61%
  YoY % 95.25% 81.65% -73.99% 4.91% 66.23% 56.38% -
  Horiz. % 251.53% 128.83% 70.92% 272.70% 259.95% 156.38% 100.00%
DY 0.00 0.00 0.00 0.00 6.43 0.00 1.60 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 401.87% 0.00% 100.00%
P/NAPS 0.57 0.95 0.36 0.63 0.93 0.79 0.99 -8.79%
  YoY % -40.00% 163.89% -42.86% -32.26% 17.72% -20.20% -
  Horiz. % 57.58% 95.96% 36.36% 63.64% 93.94% 79.80% 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.
 


 

171  183  491  1364 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.02+0.055 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.35+0.065 
 HSI-H4A 0.20+0.07 
 SAPNRG 0.630.00 
 KRETAM 0.475+0.015 
 HSI-C3E 0.255-0.05 
 HSI-C3H 0.455-0.165 
 HSI-C3K 0.37-0.07 
 PWORTH 0.25+0.01 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
3. RHB Top 20 Small Cap Jewel for MY, SG and HK TRV Stock News & Articles
4. PublicInvest Research Headlines - 18 Jun 2018 PublicInvest Research
5. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
Partners & Brokers