[YINSON] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 54.51%
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 428,570 430,448 413,020 444,436 290,043 411,506 411,616 2.71%
PBT 13,225 12,712 11,004 13,081 8,138 10,600 9,148 27.76%
Tax -4,090 -3,852 -3,624 -4,399 -2,519 -3,322 -2,964 23.87%
NP 9,134 8,860 7,380 8,682 5,619 7,278 6,184 29.60%
-
NP to SH 9,134 8,860 7,380 8,682 5,619 7,278 6,184 29.60%
-
Tax Rate 30.93% 30.30% 32.93% 33.63% 30.95% 31.34% 32.40% -
Total Cost 419,436 421,588 405,640 435,754 284,424 404,228 405,432 2.28%
-
Net Worth 69,255 67,479 64,859 63,106 60,047 58,750 56,496 14.49%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - 876 - - - -
Div Payout % - - - 10.10% - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 69,255 67,479 64,859 63,106 60,047 58,750 56,496 14.49%
NOSH 43,832 43,818 43,824 43,824 43,829 43,843 43,796 0.05%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 2.13% 2.06% 1.79% 1.95% 1.94% 1.77% 1.50% -
ROE 13.19% 13.13% 11.38% 13.76% 9.36% 12.39% 10.95% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 977.75 982.35 942.45 1,014.13 661.75 938.58 939.85 2.66%
EPS 20.84 20.22 16.84 19.81 12.82 16.60 14.12 29.53%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.58 1.54 1.48 1.44 1.37 1.34 1.29 14.43%
Adjusted Per Share Value based on latest NOSH - 43,813
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 13.45 13.51 12.97 13.95 9.11 12.92 12.92 2.70%
EPS 0.29 0.28 0.23 0.27 0.18 0.23 0.19 32.46%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.0217 0.0212 0.0204 0.0198 0.0189 0.0184 0.0177 14.50%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.16 1.08 1.12 1.10 1.18 1.22 1.24 -
P/RPS 0.12 0.11 0.12 0.11 0.18 0.13 0.13 -5.18%
P/EPS 5.57 5.34 6.65 5.55 9.20 7.35 8.78 -26.10%
EY 17.97 18.72 15.04 18.01 10.86 13.61 11.39 35.41%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.76 0.76 0.86 0.91 0.96 -16.64%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 22/12/06 22/09/06 27/06/06 30/03/06 29/12/05 23/09/05 29/06/05 -
Price 0.92 1.09 1.14 1.14 1.17 1.20 1.26 -
P/RPS 0.09 0.11 0.12 0.11 0.18 0.13 0.13 -21.68%
P/EPS 4.41 5.39 6.77 5.75 9.13 7.23 8.92 -37.39%
EY 22.65 18.55 14.77 17.38 10.96 13.83 11.21 59.61%
DY 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.77 0.79 0.85 0.90 0.98 -29.44%

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