Highlights

[YINSON] YoY 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?  YoY % Horiz. %

Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 194,478 156,187 140,146 174,819 145,242 106,204 84,290 14.94%
  YoY % 24.52% 11.45% -19.83% 20.36% 36.76% 26.00% -
  Horiz. % 230.72% 185.30% 166.27% 207.40% 172.31% 126.00% 100.00%
PBT 9,796 4,081 3,345 3,841 2,752 3,563 2,838 22.92%
  YoY % 140.04% 22.00% -12.91% 39.57% -22.76% 25.55% -
  Horiz. % 345.17% 143.80% 117.86% 135.34% 96.97% 125.55% 100.00%
Tax -1,763 -1,663 -791 -1,276 -773 -1,142 -858 12.75%
  YoY % -6.01% -110.24% 38.01% -65.07% 32.31% -33.10% -
  Horiz. % 205.48% 193.82% 92.19% 148.72% 90.09% 133.10% 100.00%
NP 8,033 2,418 2,554 2,565 1,979 2,421 1,980 26.28%
  YoY % 232.22% -5.32% -0.43% 29.61% -18.26% 22.27% -
  Horiz. % 405.71% 122.12% 128.99% 129.55% 99.95% 122.27% 100.00%
NP to SH 8,066 2,504 2,770 2,522 1,919 2,421 1,980 26.36%
  YoY % 222.12% -9.60% 9.83% 31.42% -20.74% 22.27% -
  Horiz. % 407.37% 126.46% 139.90% 127.37% 96.92% 122.27% 100.00%
Tax Rate 18.00 % 40.75 % 23.65 % 33.22 % 28.09 % 32.05 % 30.23 % -8.27%
  YoY % -55.83% 72.30% -28.81% 18.26% -12.36% 6.02% -
  Horiz. % 59.54% 134.80% 78.23% 109.89% 92.92% 106.02% 100.00%
Total Cost 186,445 153,769 137,592 172,254 143,263 103,783 82,310 14.59%
  YoY % 21.25% 11.76% -20.12% 20.24% 38.04% 26.09% -
  Horiz. % 226.52% 186.82% 167.16% 209.27% 174.05% 126.09% 100.00%
Net Worth 146,259 114,937 102,846 98,686 79,903 69,296 60,013 16.00%
  YoY % 27.25% 11.76% 4.21% 23.51% 15.31% 15.47% -
  Horiz. % 243.71% 191.52% 171.37% 164.44% 133.14% 115.47% 100.00%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 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
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 146,259 114,937 102,846 98,686 79,903 69,296 60,013 16.00%
  YoY % 27.25% 11.76% 4.21% 23.51% 15.31% 15.47% -
  Horiz. % 243.71% 191.52% 171.37% 164.44% 133.14% 115.47% 100.00%
NOSH 72,405 68,415 68,564 68,532 65,494 43,858 43,805 8.73%
  YoY % 5.83% -0.22% 0.05% 4.64% 49.33% 0.12% -
  Horiz. % 165.29% 156.18% 156.52% 156.45% 149.51% 100.12% 100.00%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 4.13 % 1.55 % 1.82 % 1.47 % 1.36 % 2.28 % 2.35 % 9.85%
  YoY % 166.45% -14.84% 23.81% 8.09% -40.35% -2.98% -
  Horiz. % 175.74% 65.96% 77.45% 62.55% 57.87% 97.02% 100.00%
ROE 5.51 % 2.18 % 2.69 % 2.56 % 2.40 % 3.49 % 3.30 % 8.92%
  YoY % 152.75% -18.96% 5.08% 6.67% -31.23% 5.76% -
  Horiz. % 166.97% 66.06% 81.52% 77.58% 72.73% 105.76% 100.00%
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 268.59 228.29 204.40 255.09 221.76 242.15 192.42 5.71%
  YoY % 17.65% 11.69% -19.87% 15.03% -8.42% 25.84% -
  Horiz. % 139.59% 118.64% 106.23% 132.57% 115.25% 125.84% 100.00%
EPS 11.14 3.66 4.04 3.68 2.93 5.52 4.52 16.21%
  YoY % 204.37% -9.41% 9.78% 25.60% -46.92% 22.12% -
  Horiz. % 246.46% 80.97% 89.38% 81.42% 64.82% 122.12% 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 2.0200 1.6800 1.5000 1.4400 1.2200 1.5800 1.3700 6.68%
  YoY % 20.24% 12.00% 4.17% 18.03% -22.78% 15.33% -
  Horiz. % 147.45% 122.63% 109.49% 105.11% 89.05% 115.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 17.79 14.29 12.82 15.99 13.29 9.72 7.71 14.95%
  YoY % 24.49% 11.47% -19.82% 20.32% 36.73% 26.07% -
  Horiz. % 230.74% 185.34% 166.28% 207.39% 172.37% 126.07% 100.00%
EPS 0.74 0.23 0.25 0.23 0.18 0.22 0.18 26.56%
  YoY % 221.74% -8.00% 8.70% 27.78% -18.18% 22.22% -
  Horiz. % 411.11% 127.78% 138.89% 127.78% 100.00% 122.22% 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 0.1338 0.1052 0.0941 0.0903 0.0731 0.0634 0.0549 16.00%
  YoY % 27.19% 11.80% 4.21% 23.53% 15.30% 15.48% -
  Horiz. % 243.72% 191.62% 171.40% 164.48% 133.15% 115.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.9100 0.9000 0.6200 0.5400 0.7800 1.1600 1.1800 -
P/RPS 0.71 0.39 0.30 0.21 0.35 0.48 0.61 2.56%
  YoY % 82.05% 30.00% 42.86% -40.00% -27.08% -21.31% -
  Horiz. % 116.39% 63.93% 49.18% 34.43% 57.38% 78.69% 100.00%
P/EPS 17.15 24.59 15.35 14.67 26.62 21.01 26.11 -6.76%
  YoY % -30.26% 60.20% 4.64% -44.89% 26.70% -19.53% -
  Horiz. % 65.68% 94.18% 58.79% 56.19% 101.95% 80.47% 100.00%
EY 5.83 4.07 6.52 6.81 3.76 4.76 3.83 7.25%
  YoY % 43.24% -37.58% -4.26% 81.12% -21.01% 24.28% -
  Horiz. % 152.22% 106.27% 170.23% 177.81% 98.17% 124.28% 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 0.95 0.54 0.41 0.38 0.64 0.73 0.86 1.67%
  YoY % 75.93% 31.71% 7.89% -40.62% -12.33% -15.12% -
  Horiz. % 110.47% 62.79% 47.67% 44.19% 74.42% 84.88% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 22/12/06 29/12/05 -
Price 1.9100 1.0400 0.6100 0.5100 0.7200 0.9200 1.1700 -
P/RPS 0.71 0.46 0.30 0.20 0.32 0.38 0.61 2.56%
  YoY % 54.35% 53.33% 50.00% -37.50% -15.79% -37.70% -
  Horiz. % 116.39% 75.41% 49.18% 32.79% 52.46% 62.30% 100.00%
P/EPS 17.15 28.42 15.10 13.86 24.57 16.67 25.88 -6.63%
  YoY % -39.66% 88.21% 8.95% -43.59% 47.39% -35.59% -
  Horiz. % 66.27% 109.81% 58.35% 53.55% 94.94% 64.41% 100.00%
EY 5.83 3.52 6.62 7.22 4.07 6.00 3.86 7.11%
  YoY % 65.62% -46.83% -8.31% 77.40% -32.17% 55.44% -
  Horiz. % 151.04% 91.19% 171.50% 187.05% 105.44% 155.44% 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 0.95 0.62 0.41 0.35 0.59 0.58 0.85 1.87%
  YoY % 53.23% 51.22% 17.14% -40.68% 1.72% -31.76% -
  Horiz. % 111.76% 72.94% 48.24% 41.18% 69.41% 68.24% 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.
 


 

243  256  537  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445+0.015 
 REACH-WA 0.10+0.01 
 D&O 0.76+0.02 
 HIBISCS 1.03+0.02 
 VC 0.085+0.005 
 QES 0.315-0.005 
 HSI-H4O 0.4750.00 
 MYEG 1.76+0.01 
 VELESTO 0.275-0.005 
 REACH 0.405+0.01 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. StockAlliance - KTC " the top-tier CPG Distributor" in East Malaysia StockAlliance Smells Of Money
3. Stocks on Radar - MyEG Services AmInvest Research Reports
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. Elsoft Research may rise higher, says RHB Retail Research [Goreng Goreng] ELSOFT
Partners & Brokers