[YINSON] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -13.73%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 754,692 585,712 483,255 431,110 356,182 324,388 418,951 48.10%
PBT 22,750 11,444 18,571 14,398 16,094 19,716 15,149 31.17%
Tax -4,288 -3,120 -4,906 -3,058 -3,042 -1,880 -4,146 2.27%
NP 18,462 8,324 13,665 11,340 13,052 17,836 11,003 41.24%
-
NP to SH 18,522 8,596 13,000 11,260 13,052 17,836 11,003 41.55%
-
Tax Rate 18.85% 27.26% 26.42% 21.24% 18.90% 9.54% 27.37% -
Total Cost 736,230 577,388 469,590 419,770 343,130 306,552 407,948 48.28%
-
Net Worth 97,267 90,340 87,188 82,555 80,793 78,481 74,073 19.93%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 1,689 - - - 6,942 -
Div Payout % - - 13.00% - - - 63.10% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 97,267 90,340 87,188 82,555 80,793 78,481 74,073 19.93%
NOSH 68,498 68,439 67,588 67,668 44,637 43,844 43,830 34.70%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 2.45% 1.42% 2.83% 2.63% 3.66% 5.50% 2.63% -
ROE 19.04% 9.52% 14.91% 13.64% 16.15% 22.73% 14.85% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 1,101.76 855.81 715.00 637.09 797.94 739.86 955.85 9.94%
EPS 27.04 12.56 19.22 16.64 29.24 40.68 16.51 38.98%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 15.84 -
NAPS 1.42 1.32 1.29 1.22 1.81 1.79 1.69 -10.96%
Adjusted Per Share Value based on latest NOSH - 65,494
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 23.55 18.28 15.08 13.45 11.11 10.12 13.07 48.12%
EPS 0.58 0.27 0.41 0.35 0.41 0.56 0.34 42.81%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.22 -
NAPS 0.0303 0.0282 0.0272 0.0258 0.0252 0.0245 0.0231 19.84%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.63 0.65 0.75 0.78 1.43 0.98 0.94 -
P/RPS 0.06 0.08 0.10 0.12 0.18 0.13 0.10 -28.88%
P/EPS 2.33 5.18 3.90 4.69 4.89 2.41 3.74 -27.07%
EY 42.92 19.32 25.65 21.33 20.45 41.51 26.71 37.23%
DY 0.00 0.00 3.33 0.00 0.00 0.00 16.85 -
P/NAPS 0.44 0.49 0.58 0.64 0.79 0.55 0.56 -14.86%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 27/12/07 02/10/07 29/06/07 05/04/07 -
Price 0.64 0.61 0.63 0.72 0.88 1.11 0.93 -
P/RPS 0.06 0.07 0.09 0.11 0.11 0.15 0.10 -28.88%
P/EPS 2.37 4.86 3.28 4.33 3.01 2.73 3.70 -25.71%
EY 42.25 20.59 30.53 23.11 33.23 36.65 26.99 34.85%
DY 0.00 0.00 3.97 0.00 0.00 0.00 17.03 -
P/NAPS 0.45 0.46 0.49 0.59 0.49 0.62 0.55 -12.53%

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