[YINSON] QoQ Annualized Quarter Result on 30-Apr-2009 [#1]

Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -80.74%
YoY- -71.29%
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 470,288 481,104 441,364 447,836 635,998 736,220 754,692 -26.98%
PBT 10,223 7,688 4,842 2,724 17,423 20,288 22,750 -41.24%
Tax -2,831 -2,188 -1,700 -908 -4,617 -4,560 -4,288 -24.12%
NP 7,392 5,500 3,142 1,816 12,806 15,728 18,462 -45.58%
-
NP to SH 7,950 6,220 3,790 2,468 12,811 15,710 18,522 -43.01%
-
Tax Rate 27.69% 28.46% 35.11% 33.33% 26.50% 22.48% 18.85% -
Total Cost 462,896 475,604 438,222 446,020 623,192 720,492 736,230 -26.54%
-
Net Worth 105,504 102,753 101,249 100,091 100,001 98,648 97,267 5.55%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 105,504 102,753 101,249 100,091 100,001 98,648 97,267 5.55%
NOSH 68,509 68,502 68,411 68,555 68,494 68,505 68,498 0.01%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 1.57% 1.14% 0.71% 0.41% 2.01% 2.14% 2.45% -
ROE 7.54% 6.05% 3.74% 2.47% 12.81% 15.93% 19.04% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 686.46 702.32 645.16 653.25 928.54 1,074.68 1,101.76 -26.98%
EPS 11.61 9.08 5.54 3.60 18.73 22.93 27.04 -42.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.50 1.48 1.46 1.46 1.44 1.42 5.54%
Adjusted Per Share Value based on latest NOSH - 68,555
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 14.77 15.11 13.86 14.06 19.97 23.12 23.70 -26.97%
EPS 0.25 0.20 0.12 0.08 0.40 0.49 0.58 -42.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0323 0.0318 0.0314 0.0314 0.031 0.0305 5.58%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.64 0.62 0.62 0.50 0.50 0.54 0.63 -
P/RPS 0.09 0.09 0.10 0.08 0.05 0.05 0.06 30.94%
P/EPS 5.52 6.83 11.19 13.89 2.67 2.35 2.33 77.43%
EY 18.13 14.65 8.94 7.20 37.41 42.47 42.92 -43.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.42 0.34 0.34 0.38 0.44 -3.04%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 24/12/08 29/09/08 -
Price 0.95 0.61 0.64 0.56 0.53 0.51 0.64 -
P/RPS 0.14 0.09 0.10 0.09 0.06 0.05 0.06 75.64%
P/EPS 8.19 6.72 11.55 15.56 2.83 2.22 2.37 128.05%
EY 12.21 14.89 8.66 6.43 35.29 44.97 42.25 -56.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.43 0.38 0.36 0.35 0.45 23.74%

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