[YINSON] QoQ Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -18.46%
YoY- -1.45%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 481,104 441,364 447,836 635,998 736,220 754,692 585,712 -12.26%
PBT 7,688 4,842 2,724 17,423 20,288 22,750 11,444 -23.23%
Tax -2,188 -1,700 -908 -4,617 -4,560 -4,288 -3,120 -21.01%
NP 5,500 3,142 1,816 12,806 15,728 18,462 8,324 -24.08%
-
NP to SH 6,220 3,790 2,468 12,811 15,710 18,522 8,596 -19.35%
-
Tax Rate 28.46% 35.11% 33.33% 26.50% 22.48% 18.85% 27.26% -
Total Cost 475,604 438,222 446,020 623,192 720,492 736,230 577,388 -12.09%
-
Net Worth 102,753 101,249 100,091 100,001 98,648 97,267 90,340 8.93%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 102,753 101,249 100,091 100,001 98,648 97,267 90,340 8.93%
NOSH 68,502 68,411 68,555 68,494 68,505 68,498 68,439 0.06%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 1.14% 0.71% 0.41% 2.01% 2.14% 2.45% 1.42% -
ROE 6.05% 3.74% 2.47% 12.81% 15.93% 19.04% 9.52% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 702.32 645.16 653.25 928.54 1,074.68 1,101.76 855.81 -12.31%
EPS 9.08 5.54 3.60 18.73 22.93 27.04 12.56 -19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.48 1.46 1.46 1.44 1.42 1.32 8.87%
Adjusted Per Share Value based on latest NOSH - 69,733
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 15.00 13.76 13.96 19.83 22.95 23.53 18.26 -12.25%
EPS 0.19 0.12 0.08 0.40 0.49 0.58 0.27 -20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.0316 0.0312 0.0312 0.0308 0.0303 0.0282 8.76%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.62 0.62 0.50 0.50 0.54 0.63 0.65 -
P/RPS 0.09 0.10 0.08 0.05 0.05 0.06 0.08 8.14%
P/EPS 6.83 11.19 13.89 2.67 2.35 2.33 5.18 20.18%
EY 14.65 8.94 7.20 37.41 42.47 42.92 19.32 -16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.34 0.34 0.38 0.44 0.49 -11.17%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 29/12/09 28/09/09 26/06/09 30/03/09 24/12/08 29/09/08 30/06/08 -
Price 0.61 0.64 0.56 0.53 0.51 0.64 0.61 -
P/RPS 0.09 0.10 0.09 0.06 0.05 0.06 0.07 18.18%
P/EPS 6.72 11.55 15.56 2.83 2.22 2.37 4.86 24.04%
EY 14.89 8.66 6.43 35.29 44.97 42.25 20.59 -19.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.38 0.36 0.35 0.45 0.46 -7.36%

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