Highlights

[YINSON] QoQ Quarter Result on 2008-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Sep-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 31-Jul-2008  [#2]
Profit Trend QoQ -     230.90%    YoY -     244.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 111,959 83,833 174,819 230,918 146,428 159,922 145,242 -15.94%
  QoQ % 33.55% -52.05% -24.29% 57.70% -8.44% 10.11% -
  Horiz. % 77.08% 57.72% 120.36% 158.99% 100.82% 110.11% 100.00%
PBT 681 2,207 3,841 8,513 2,861 7,772 2,752 -60.62%
  QoQ % -69.14% -42.54% -54.88% 197.55% -63.19% 182.41% -
  Horiz. % 24.75% 80.20% 139.57% 309.34% 103.96% 282.41% 100.00%
Tax -227 -1,197 -1,276 -1,364 -780 -2,612 -773 -55.85%
  QoQ % 81.04% 6.19% 6.45% -74.87% 70.14% -237.90% -
  Horiz. % 29.37% 154.85% 165.07% 176.46% 100.91% 337.90% 100.00%
NP 454 1,010 2,565 7,149 2,081 5,160 1,979 -62.56%
  QoQ % -55.05% -60.62% -64.12% 243.54% -59.67% 160.74% -
  Horiz. % 22.94% 51.04% 129.61% 361.24% 105.15% 260.74% 100.00%
NP to SH 617 1,028 2,522 7,111 2,149 4,555 1,919 -53.10%
  QoQ % -39.98% -59.24% -64.53% 230.90% -52.82% 137.36% -
  Horiz. % 32.15% 53.57% 131.42% 370.56% 111.99% 237.36% 100.00%
Tax Rate 33.33 % 54.24 % 33.22 % 16.02 % 27.26 % 33.61 % 28.09 % 12.09%
  QoQ % -38.55% 63.28% 107.37% -41.23% -18.89% 19.65% -
  Horiz. % 118.65% 193.09% 118.26% 57.03% 97.05% 119.65% 100.00%
Total Cost 111,505 82,823 172,254 223,769 144,347 154,762 143,263 -15.40%
  QoQ % 34.63% -51.92% -23.02% 55.02% -6.73% 8.03% -
  Horiz. % 77.83% 57.81% 120.24% 156.19% 100.76% 108.03% 100.00%
Net Worth 100,091 101,810 98,686 97,279 90,340 67,637 79,903 16.22%
  QoQ % -1.69% 3.17% 1.45% 7.68% 33.56% -15.35% -
  Horiz. % 125.26% 127.42% 123.51% 121.75% 113.06% 84.65% 100.00%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 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
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 100,091 101,810 98,686 97,279 90,340 67,637 79,903 16.22%
  QoQ % -1.69% 3.17% 1.45% 7.68% 33.56% -15.35% -
  Horiz. % 125.26% 127.42% 123.51% 121.75% 113.06% 84.65% 100.00%
NOSH 68,555 69,733 68,532 68,506 68,439 67,637 65,494 3.09%
  QoQ % -1.69% 1.75% 0.04% 0.10% 1.19% 3.27% -
  Horiz. % 104.67% 106.47% 104.64% 104.60% 104.50% 103.27% 100.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 0.41 % 1.20 % 1.47 % 3.10 % 1.42 % 3.23 % 1.36 % -55.07%
  QoQ % -65.83% -18.37% -52.58% 118.31% -56.04% 137.50% -
  Horiz. % 30.15% 88.24% 108.09% 227.94% 104.41% 237.50% 100.00%
ROE 0.62 % 1.01 % 2.56 % 7.31 % 2.38 % 6.73 % 2.40 % -59.47%
  QoQ % -38.61% -60.55% -64.98% 207.14% -64.64% 180.42% -
  Horiz. % 25.83% 42.08% 106.67% 304.58% 99.17% 280.42% 100.00%
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 163.31 120.22 255.09 337.07 213.95 236.44 221.76 -18.47%
  QoQ % 35.84% -52.87% -24.32% 57.55% -9.51% 6.62% -
  Horiz. % 73.64% 54.21% 115.03% 152.00% 96.48% 106.62% 100.00%
EPS 0.90 1.50 3.68 10.38 3.14 6.73 2.93 -54.51%
  QoQ % -40.00% -59.24% -64.55% 230.57% -53.34% 129.69% -
  Horiz. % 30.72% 51.19% 125.60% 354.27% 107.17% 229.69% 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 1.4600 1.4600 1.4400 1.4200 1.3200 1.0000 1.2200 12.73%
  QoQ % 0.00% 1.39% 1.41% 7.58% 32.00% -18.03% -
  Horiz. % 119.67% 119.67% 118.03% 116.39% 108.20% 81.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 10.24 7.67 15.99 21.13 13.40 14.63 13.29 -15.97%
  QoQ % 33.51% -52.03% -24.33% 57.69% -8.41% 10.08% -
  Horiz. % 77.05% 57.71% 120.32% 158.99% 100.83% 110.08% 100.00%
EPS 0.06 0.09 0.23 0.65 0.20 0.42 0.18 -51.96%
  QoQ % -33.33% -60.87% -64.62% 225.00% -52.38% 133.33% -
  Horiz. % 33.33% 50.00% 127.78% 361.11% 111.11% 233.33% 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 0.0916 0.0931 0.0903 0.0890 0.0827 0.0619 0.0731 16.25%
  QoQ % -1.61% 3.10% 1.46% 7.62% 33.60% -15.32% -
  Horiz. % 125.31% 127.36% 123.53% 121.75% 113.13% 84.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.5000 0.5000 0.5400 0.6300 0.6500 0.7500 0.7800 -
P/RPS 0.31 0.42 0.21 0.19 0.30 0.32 0.35 -7.78%
  QoQ % -26.19% 100.00% 10.53% -36.67% -6.25% -8.57% -
  Horiz. % 88.57% 120.00% 60.00% 54.29% 85.71% 91.43% 100.00%
P/EPS 55.56 33.92 14.67 6.07 20.70 11.14 26.62 63.39%
  QoQ % 63.80% 131.22% 141.68% -70.68% 85.82% -58.15% -
  Horiz. % 208.72% 127.42% 55.11% 22.80% 77.76% 41.85% 100.00%
EY 1.80 2.95 6.81 16.48 4.83 8.98 3.76 -38.83%
  QoQ % -38.98% -56.68% -58.68% 241.20% -46.21% 138.83% -
  Horiz. % 47.87% 78.46% 181.12% 438.30% 128.46% 238.83% 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 0.34 0.34 0.38 0.44 0.49 0.75 0.64 -34.43%
  QoQ % 0.00% -10.53% -13.64% -10.20% -34.67% 17.19% -
  Horiz. % 53.12% 53.12% 59.38% 68.75% 76.56% 117.19% 100.00%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 27/12/07 -
Price 0.5600 0.5300 0.5100 0.6400 0.6100 0.6300 0.7200 -
P/RPS 0.34 0.44 0.20 0.19 0.29 0.27 0.32 4.13%
  QoQ % -22.73% 120.00% 5.26% -34.48% 7.41% -15.62% -
  Horiz. % 106.25% 137.50% 62.50% 59.38% 90.62% 84.38% 100.00%
P/EPS 62.22 35.95 13.86 6.17 19.43 9.35 24.57 85.89%
  QoQ % 73.07% 159.38% 124.64% -68.24% 107.81% -61.95% -
  Horiz. % 253.24% 146.32% 56.41% 25.11% 79.08% 38.05% 100.00%
EY 1.61 2.78 7.22 16.22 5.15 10.69 4.07 -46.14%
  QoQ % -42.09% -61.50% -55.49% 214.95% -51.82% 162.65% -
  Horiz. % 39.56% 68.30% 177.40% 398.53% 126.54% 262.65% 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 0.36 0.35 0.45 0.46 0.63 0.59 -25.44%
  QoQ % 5.56% 2.86% -22.22% -2.17% -26.98% 6.78% -
  Horiz. % 64.41% 61.02% 59.32% 76.27% 77.97% 106.78% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers