[YINSON] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 17.69%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 413,020 444,436 290,043 411,506 411,616 426,309 380,158 5.69%
PBT 11,004 13,081 8,138 10,600 9,148 12,087 11,280 -1.64%
Tax -3,624 -4,399 -2,519 -3,322 -2,964 -3,937 -3,272 7.06%
NP 7,380 8,682 5,619 7,278 6,184 8,150 8,008 -5.31%
-
NP to SH 7,380 8,682 5,619 7,278 6,184 8,150 8,008 -5.31%
-
Tax Rate 32.93% 33.63% 30.95% 31.34% 32.40% 32.57% 29.01% -
Total Cost 405,640 435,754 284,424 404,228 405,432 418,159 372,150 5.92%
-
Net Worth 64,859 63,106 60,047 58,750 56,496 55,126 52,798 14.74%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 876 - - - 875 - -
Div Payout % - 10.10% - - - 10.74% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 64,859 63,106 60,047 58,750 56,496 55,126 52,798 14.74%
NOSH 43,824 43,824 43,829 43,843 43,796 43,751 43,743 0.12%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 1.79% 1.95% 1.94% 1.77% 1.50% 1.91% 2.11% -
ROE 11.38% 13.76% 9.36% 12.39% 10.95% 14.78% 15.17% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 942.45 1,014.13 661.75 938.58 939.85 974.39 869.06 5.56%
EPS 16.84 19.81 12.82 16.60 14.12 18.63 18.31 -5.44%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.48 1.44 1.37 1.34 1.29 1.26 1.207 14.60%
Adjusted Per Share Value based on latest NOSH - 43,786
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 12.89 13.87 9.05 12.84 12.84 13.30 11.86 5.72%
EPS 0.23 0.27 0.18 0.23 0.19 0.25 0.25 -5.42%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0202 0.0197 0.0187 0.0183 0.0176 0.0172 0.0165 14.48%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.12 1.10 1.18 1.22 1.24 1.35 1.27 -
P/RPS 0.12 0.11 0.18 0.13 0.13 0.14 0.15 -13.85%
P/EPS 6.65 5.55 9.20 7.35 8.78 7.25 6.94 -2.81%
EY 15.04 18.01 10.86 13.61 11.39 13.80 14.41 2.90%
DY 0.00 1.82 0.00 0.00 0.00 1.48 0.00 -
P/NAPS 0.76 0.76 0.86 0.91 0.96 1.07 1.05 -19.43%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 30/03/06 29/12/05 23/09/05 29/06/05 29/03/05 30/12/04 -
Price 1.14 1.14 1.17 1.20 1.26 1.25 1.35 -
P/RPS 0.12 0.11 0.18 0.13 0.13 0.13 0.16 -17.49%
P/EPS 6.77 5.75 9.13 7.23 8.92 6.71 7.37 -5.51%
EY 14.77 17.38 10.96 13.83 11.21 14.90 13.56 5.88%
DY 0.00 1.75 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 0.77 0.79 0.85 0.90 0.98 0.99 1.12 -22.15%

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