[YINSON] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 27.81%
YoY- -37.94%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 652,052 665,704 737,256 470,288 481,104 441,364 447,836 28.37%
PBT 21,813 24,558 25,360 10,223 7,688 4,842 2,724 298.74%
Tax -6,392 -6,262 -6,684 -2,831 -2,188 -1,700 -908 266.00%
NP 15,421 18,296 18,676 7,392 5,500 3,142 1,816 314.60%
-
NP to SH 15,632 18,440 18,924 7,950 6,220 3,790 2,468 241.18%
-
Tax Rate 29.30% 25.50% 26.36% 27.69% 28.46% 35.11% 33.33% -
Total Cost 636,630 647,408 718,580 462,896 475,604 438,222 446,020 26.68%
-
Net Worth 115,048 114,393 109,545 105,504 102,753 101,249 100,091 9.70%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 115,048 114,393 109,545 105,504 102,753 101,249 100,091 9.70%
NOSH 68,481 68,499 68,465 68,509 68,502 68,411 68,555 -0.07%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 2.37% 2.75% 2.53% 1.57% 1.14% 0.71% 0.41% -
ROE 13.59% 16.12% 17.28% 7.54% 6.05% 3.74% 2.47% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 952.16 971.84 1,076.82 686.46 702.32 645.16 653.25 28.46%
EPS 22.83 26.92 27.64 11.61 9.08 5.54 3.60 241.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.60 1.54 1.50 1.48 1.46 9.78%
Adjusted Per Share Value based on latest NOSH - 68,519
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 20.34 20.77 23.00 14.67 15.01 13.77 13.97 28.37%
EPS 0.49 0.58 0.59 0.25 0.19 0.12 0.08 233.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0357 0.0342 0.0329 0.0321 0.0316 0.0312 9.77%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.90 0.75 0.82 0.64 0.62 0.62 0.50 -
P/RPS 0.09 0.08 0.08 0.09 0.09 0.10 0.08 8.14%
P/EPS 3.94 2.79 2.97 5.52 6.83 11.19 13.89 -56.72%
EY 25.36 35.89 33.71 18.13 14.65 8.94 7.20 130.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.51 0.42 0.41 0.42 0.34 36.01%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 28/09/10 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 -
Price 1.04 0.76 0.78 0.95 0.61 0.64 0.56 -
P/RPS 0.11 0.08 0.07 0.14 0.09 0.10 0.09 14.27%
P/EPS 4.56 2.82 2.82 8.19 6.72 11.55 15.56 -55.78%
EY 21.95 35.42 35.44 12.21 14.89 8.66 6.43 126.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.49 0.62 0.41 0.43 0.38 38.46%

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