[YINSON] QoQ Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 62.1%
YoY- 141.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 483,255 431,110 356,182 324,388 418,951 428,570 430,448 7.99%
PBT 18,571 14,398 16,094 19,716 15,149 13,225 12,712 28.66%
Tax -4,906 -3,058 -3,042 -1,880 -4,146 -4,090 -3,852 17.44%
NP 13,665 11,340 13,052 17,836 11,003 9,134 8,860 33.38%
-
NP to SH 13,000 11,260 13,052 17,836 11,003 9,134 8,860 29.03%
-
Tax Rate 26.42% 21.24% 18.90% 9.54% 27.37% 30.93% 30.30% -
Total Cost 469,590 419,770 343,130 306,552 407,948 419,436 421,588 7.43%
-
Net Worth 87,188 82,555 80,793 78,481 74,073 69,255 67,479 18.57%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 1,689 - - - 6,942 - - -
Div Payout % 13.00% - - - 63.10% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 87,188 82,555 80,793 78,481 74,073 69,255 67,479 18.57%
NOSH 67,588 67,668 44,637 43,844 43,830 43,832 43,818 33.39%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 2.83% 2.63% 3.66% 5.50% 2.63% 2.13% 2.06% -
ROE 14.91% 13.64% 16.15% 22.73% 14.85% 13.19% 13.13% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 715.00 637.09 797.94 739.86 955.85 977.75 982.35 -19.03%
EPS 19.22 16.64 29.24 40.68 16.51 20.84 20.22 -3.31%
DPS 2.50 0.00 0.00 0.00 15.84 0.00 0.00 -
NAPS 1.29 1.22 1.81 1.79 1.69 1.58 1.54 -11.11%
Adjusted Per Share Value based on latest NOSH - 43,844
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 15.08 13.45 11.11 10.12 13.07 13.37 13.43 8.00%
EPS 0.41 0.35 0.41 0.56 0.34 0.29 0.28 28.85%
DPS 0.05 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.0272 0.0258 0.0252 0.0245 0.0231 0.0216 0.0211 18.39%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.75 0.78 1.43 0.98 0.94 1.16 1.08 -
P/RPS 0.10 0.12 0.18 0.13 0.10 0.12 0.11 -6.14%
P/EPS 3.90 4.69 4.89 2.41 3.74 5.57 5.34 -18.85%
EY 25.65 21.33 20.45 41.51 26.71 17.97 18.72 23.29%
DY 3.33 0.00 0.00 0.00 16.85 0.00 0.00 -
P/NAPS 0.58 0.64 0.79 0.55 0.56 0.73 0.70 -11.75%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 27/12/07 02/10/07 29/06/07 05/04/07 22/12/06 22/09/06 -
Price 0.63 0.72 0.88 1.11 0.93 0.92 1.09 -
P/RPS 0.09 0.11 0.11 0.15 0.10 0.09 0.11 -12.48%
P/EPS 3.28 4.33 3.01 2.73 3.70 4.41 5.39 -28.12%
EY 30.53 23.11 33.23 36.65 26.99 22.65 18.55 39.27%
DY 3.97 0.00 0.00 0.00 17.03 0.00 0.00 -
P/NAPS 0.49 0.59 0.49 0.62 0.55 0.58 0.71 -21.85%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment