[YINSON] QoQ Annualized Quarter Result on 30-Apr-2008 [#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- -33.88%
YoY- -51.81%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 635,998 736,220 754,692 585,712 483,255 431,110 356,182 46.92%
PBT 17,423 20,288 22,750 11,444 18,571 14,398 16,094 5.40%
Tax -4,617 -4,560 -4,288 -3,120 -4,906 -3,058 -3,042 31.90%
NP 12,806 15,728 18,462 8,324 13,665 11,340 13,052 -1.25%
-
NP to SH 12,811 15,710 18,522 8,596 13,000 11,260 13,052 -1.22%
-
Tax Rate 26.50% 22.48% 18.85% 27.26% 26.42% 21.24% 18.90% -
Total Cost 623,192 720,492 736,230 577,388 469,590 419,770 343,130 48.59%
-
Net Worth 100,001 98,648 97,267 90,340 87,188 82,555 80,793 15.20%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - 1,689 - - -
Div Payout % - - - - 13.00% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 100,001 98,648 97,267 90,340 87,188 82,555 80,793 15.20%
NOSH 68,494 68,505 68,498 68,439 67,588 67,668 44,637 32.86%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.01% 2.14% 2.45% 1.42% 2.83% 2.63% 3.66% -
ROE 12.81% 15.93% 19.04% 9.52% 14.91% 13.64% 16.15% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 928.54 1,074.68 1,101.76 855.81 715.00 637.09 797.94 10.58%
EPS 18.73 22.93 27.04 12.56 19.22 16.64 29.24 -25.59%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.46 1.44 1.42 1.32 1.29 1.22 1.81 -13.29%
Adjusted Per Share Value based on latest NOSH - 68,439
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 19.83 22.95 23.53 18.26 15.07 13.44 11.11 46.88%
EPS 0.40 0.49 0.58 0.27 0.41 0.35 0.41 -1.62%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0312 0.0308 0.0303 0.0282 0.0272 0.0257 0.0252 15.22%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.50 0.54 0.63 0.65 0.75 0.78 1.43 -
P/RPS 0.05 0.05 0.06 0.08 0.10 0.12 0.18 -57.26%
P/EPS 2.67 2.35 2.33 5.18 3.90 4.69 4.89 -33.07%
EY 37.41 42.47 42.92 19.32 25.65 21.33 20.45 49.30%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.49 0.58 0.64 0.79 -42.85%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 27/12/07 02/10/07 -
Price 0.53 0.51 0.64 0.61 0.63 0.72 0.88 -
P/RPS 0.06 0.05 0.06 0.07 0.09 0.11 0.11 -33.11%
P/EPS 2.83 2.22 2.37 4.86 3.28 4.33 3.01 -4.00%
EY 35.29 44.97 42.25 20.59 30.53 23.11 33.23 4.07%
DY 0.00 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.36 0.35 0.45 0.46 0.49 0.59 0.49 -18.50%

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