Highlights

[YINSON] YoY Quarter Result on 2008-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 30-Jun-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2009
Quarter 30-Apr-2008  [#1]
Profit Trend QoQ -     -52.82%    YoY -     -51.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 196,804 184,314 111,959 146,428 81,097 103,255 102,904 11.41%
  YoY % 6.78% 64.63% -23.54% 80.56% -21.46% 0.34% -
  Horiz. % 191.25% 179.11% 108.80% 142.30% 78.81% 100.34% 100.00%
PBT 8,600 6,340 681 2,861 4,929 2,751 2,287 24.69%
  YoY % 35.65% 830.98% -76.20% -41.96% 79.17% 20.29% -
  Horiz. % 376.04% 277.22% 29.78% 125.10% 215.52% 120.29% 100.00%
Tax -1,463 -1,671 -227 -780 -470 -906 -741 12.00%
  YoY % 12.45% -636.12% 70.90% -65.96% 48.12% -22.27% -
  Horiz. % 197.44% 225.51% 30.63% 105.26% 63.43% 122.27% 100.00%
NP 7,137 4,669 454 2,081 4,459 1,845 1,546 29.02%
  YoY % 52.86% 928.41% -78.18% -53.33% 141.68% 19.34% -
  Horiz. % 461.64% 302.01% 29.37% 134.61% 288.42% 119.34% 100.00%
NP to SH 7,155 4,731 617 2,149 4,459 1,845 1,546 29.08%
  YoY % 51.24% 666.77% -71.29% -51.81% 141.68% 19.34% -
  Horiz. % 462.81% 306.02% 39.91% 139.00% 288.42% 119.34% 100.00%
Tax Rate 17.01 % 26.36 % 33.33 % 27.26 % 9.54 % 32.93 % 32.40 % -10.18%
  YoY % -35.47% -20.91% 22.27% 185.74% -71.03% 1.64% -
  Horiz. % 52.50% 81.36% 102.87% 84.14% 29.44% 101.64% 100.00%
Total Cost 189,667 179,645 111,505 144,347 76,638 101,410 101,358 11.00%
  YoY % 5.58% 61.11% -22.75% 88.35% -24.43% 0.05% -
  Horiz. % 187.13% 177.24% 110.01% 142.41% 75.61% 100.05% 100.00%
Net Worth 128,721 109,545 100,091 90,340 78,481 64,859 56,496 14.70%
  YoY % 17.50% 9.45% 10.79% 15.11% 21.00% 14.80% -
  Horiz. % 227.84% 193.90% 177.16% 159.90% 138.91% 114.80% 100.00%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 128,721 109,545 100,091 90,340 78,481 64,859 56,496 14.70%
  YoY % 17.50% 9.45% 10.79% 15.11% 21.00% 14.80% -
  Horiz. % 227.84% 193.90% 177.16% 159.90% 138.91% 114.80% 100.00%
NOSH 68,468 68,465 68,555 68,439 43,844 43,824 43,796 7.73%
  YoY % 0.00% -0.13% 0.17% 56.10% 0.05% 0.06% -
  Horiz. % 156.34% 156.33% 156.53% 156.27% 100.11% 100.06% 100.00%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 3.63 % 2.53 % 0.41 % 1.42 % 5.50 % 1.79 % 1.50 % 15.86%
  YoY % 43.48% 517.07% -71.13% -74.18% 207.26% 19.33% -
  Horiz. % 242.00% 168.67% 27.33% 94.67% 366.67% 119.33% 100.00%
ROE 5.56 % 4.32 % 0.62 % 2.38 % 5.68 % 2.84 % 2.74 % 12.51%
  YoY % 28.70% 596.77% -73.95% -58.10% 100.00% 3.65% -
  Horiz. % 202.92% 157.66% 22.63% 86.86% 207.30% 103.65% 100.00%
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 287.44 269.21 163.31 213.95 184.96 235.61 234.96 3.42%
  YoY % 6.77% 64.85% -23.67% 15.67% -21.50% 0.28% -
  Horiz. % 122.34% 114.58% 69.51% 91.06% 78.72% 100.28% 100.00%
EPS 10.45 6.91 0.90 3.14 10.17 4.21 3.53 19.82%
  YoY % 51.23% 667.78% -71.34% -69.12% 141.57% 19.26% -
  Horiz. % 296.03% 195.75% 25.50% 88.95% 288.10% 119.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8800 1.6000 1.4600 1.3200 1.7900 1.4800 1.2900 6.48%
  YoY % 17.50% 9.59% 10.61% -26.26% 20.95% 14.73% -
  Horiz. % 145.74% 124.03% 113.18% 102.33% 138.76% 114.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 17.90 16.77 10.19 13.32 7.38 9.39 9.36 11.41%
  YoY % 6.74% 64.57% -23.50% 80.49% -21.41% 0.32% -
  Horiz. % 191.24% 179.17% 108.87% 142.31% 78.85% 100.32% 100.00%
EPS 0.65 0.43 0.06 0.20 0.41 0.17 0.14 29.15%
  YoY % 51.16% 616.67% -70.00% -51.22% 141.18% 21.43% -
  Horiz. % 464.29% 307.14% 42.86% 142.86% 292.86% 121.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1171 0.0997 0.0911 0.0822 0.0714 0.0590 0.0514 14.70%
  YoY % 17.45% 9.44% 10.83% 15.13% 21.02% 14.79% -
  Horiz. % 227.82% 193.97% 177.24% 159.92% 138.91% 114.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 1.0800 0.8200 0.5000 0.6500 0.9800 1.1200 1.2400 -
P/RPS 0.38 0.30 0.31 0.30 0.53 0.48 0.53 -5.39%
  YoY % 26.67% -3.23% 3.33% -43.40% 10.42% -9.43% -
  Horiz. % 71.70% 56.60% 58.49% 56.60% 100.00% 90.57% 100.00%
P/EPS 10.33 11.87 55.56 20.70 9.64 26.60 35.13 -18.45%
  YoY % -12.97% -78.64% 168.41% 114.73% -63.76% -24.28% -
  Horiz. % 29.41% 33.79% 158.16% 58.92% 27.44% 75.72% 100.00%
EY 9.68 8.43 1.80 4.83 10.38 3.76 2.85 22.59%
  YoY % 14.83% 368.33% -62.73% -53.47% 176.06% 31.93% -
  Horiz. % 339.65% 295.79% 63.16% 169.47% 364.21% 131.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.51 0.34 0.49 0.55 0.76 0.96 -8.32%
  YoY % 11.76% 50.00% -30.61% -10.91% -27.63% -20.83% -
  Horiz. % 59.38% 53.12% 35.42% 51.04% 57.29% 79.17% 100.00%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 28/06/11 29/06/10 26/06/09 30/06/08 29/06/07 27/06/06 29/06/05 -
Price 1.8200 0.7800 0.5600 0.6100 1.1100 1.1400 1.2600 -
P/RPS 0.63 0.29 0.34 0.29 0.60 0.48 0.54 2.60%
  YoY % 117.24% -14.71% 17.24% -51.67% 25.00% -11.11% -
  Horiz. % 116.67% 53.70% 62.96% 53.70% 111.11% 88.89% 100.00%
P/EPS 17.42 11.29 62.22 19.43 10.91 27.08 35.69 -11.26%
  YoY % 54.30% -81.85% 220.23% 78.09% -59.71% -24.12% -
  Horiz. % 48.81% 31.63% 174.33% 54.44% 30.57% 75.88% 100.00%
EY 5.74 8.86 1.61 5.15 9.16 3.69 2.80 12.70%
  YoY % -35.21% 450.31% -68.74% -43.78% 148.24% 31.79% -
  Horiz. % 205.00% 316.43% 57.50% 183.93% 327.14% 131.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 0.49 0.38 0.46 0.62 0.77 0.98 -0.17%
  YoY % 97.96% 28.95% -17.39% -25.81% -19.48% -21.43% -
  Horiz. % 98.98% 50.00% 38.78% 46.94% 63.27% 78.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

453  308  630  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 TNLOGIS 0.86+0.095 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS