[YINSON] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 3.1%
YoY- 62.57%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 356,182 324,388 418,951 428,570 430,448 413,020 444,436 -13.75%
PBT 16,094 19,716 15,149 13,225 12,712 11,004 13,081 14.86%
Tax -3,042 -1,880 -4,146 -4,090 -3,852 -3,624 -4,399 -21.85%
NP 13,052 17,836 11,003 9,134 8,860 7,380 8,682 31.32%
-
NP to SH 13,052 17,836 11,003 9,134 8,860 7,380 8,682 31.32%
-
Tax Rate 18.90% 9.54% 27.37% 30.93% 30.30% 32.93% 33.63% -
Total Cost 343,130 306,552 407,948 419,436 421,588 405,640 435,754 -14.76%
-
Net Worth 80,793 78,481 74,073 69,255 67,479 64,859 63,106 17.95%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - 6,942 - - - 876 -
Div Payout % - - 63.10% - - - 10.10% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 80,793 78,481 74,073 69,255 67,479 64,859 63,106 17.95%
NOSH 44,637 43,844 43,830 43,832 43,818 43,824 43,824 1.23%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 3.66% 5.50% 2.63% 2.13% 2.06% 1.79% 1.95% -
ROE 16.15% 22.73% 14.85% 13.19% 13.13% 11.38% 13.76% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 797.94 739.86 955.85 977.75 982.35 942.45 1,014.13 -14.80%
EPS 29.24 40.68 16.51 20.84 20.22 16.84 19.81 29.72%
DPS 0.00 0.00 15.84 0.00 0.00 0.00 2.00 -
NAPS 1.81 1.79 1.69 1.58 1.54 1.48 1.44 16.51%
Adjusted Per Share Value based on latest NOSH - 43,858
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 11.11 10.12 13.07 13.37 13.43 12.89 13.87 -13.78%
EPS 0.41 0.56 0.34 0.29 0.28 0.23 0.27 32.21%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.03 -
NAPS 0.0252 0.0245 0.0231 0.0216 0.0211 0.0202 0.0197 17.89%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.43 0.98 0.94 1.16 1.08 1.12 1.10 -
P/RPS 0.18 0.13 0.10 0.12 0.11 0.12 0.11 38.98%
P/EPS 4.89 2.41 3.74 5.57 5.34 6.65 5.55 -8.11%
EY 20.45 41.51 26.71 17.97 18.72 15.04 18.01 8.86%
DY 0.00 0.00 16.85 0.00 0.00 0.00 1.82 -
P/NAPS 0.79 0.55 0.56 0.73 0.70 0.76 0.76 2.62%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 02/10/07 29/06/07 05/04/07 22/12/06 22/09/06 27/06/06 30/03/06 -
Price 0.88 1.11 0.93 0.92 1.09 1.14 1.14 -
P/RPS 0.11 0.15 0.10 0.09 0.11 0.12 0.11 0.00%
P/EPS 3.01 2.73 3.70 4.41 5.39 6.77 5.75 -35.12%
EY 33.23 36.65 26.99 22.65 18.55 14.77 17.38 54.23%
DY 0.00 0.00 17.03 0.00 0.00 0.00 1.75 -
P/NAPS 0.49 0.62 0.55 0.58 0.71 0.77 0.79 -27.33%

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