[YINSON] QoQ Annualized Quarter Result on 31-Oct-2008 [#3]

Announcement Date
24-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -15.18%
YoY- 39.53%
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 441,364 447,836 635,998 736,220 754,692 585,712 483,255 -5.87%
PBT 4,842 2,724 17,423 20,288 22,750 11,444 18,571 -59.22%
Tax -1,700 -908 -4,617 -4,560 -4,288 -3,120 -4,906 -50.69%
NP 3,142 1,816 12,806 15,728 18,462 8,324 13,665 -62.50%
-
NP to SH 3,790 2,468 12,811 15,710 18,522 8,596 13,000 -56.06%
-
Tax Rate 35.11% 33.33% 26.50% 22.48% 18.85% 27.26% 26.42% -
Total Cost 438,222 446,020 623,192 720,492 736,230 577,388 469,590 -4.50%
-
Net Worth 101,249 100,091 100,001 98,648 97,267 90,340 87,188 10.49%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - 1,689 -
Div Payout % - - - - - - 13.00% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 101,249 100,091 100,001 98,648 97,267 90,340 87,188 10.49%
NOSH 68,411 68,555 68,494 68,505 68,498 68,439 67,588 0.81%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.71% 0.41% 2.01% 2.14% 2.45% 1.42% 2.83% -
ROE 3.74% 2.47% 12.81% 15.93% 19.04% 9.52% 14.91% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 645.16 653.25 928.54 1,074.68 1,101.76 855.81 715.00 -6.62%
EPS 5.54 3.60 18.73 22.93 27.04 12.56 19.22 -56.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.48 1.46 1.46 1.44 1.42 1.32 1.29 9.60%
Adjusted Per Share Value based on latest NOSH - 68,532
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 13.86 14.06 19.97 23.11 23.69 18.39 15.17 -5.84%
EPS 0.12 0.08 0.40 0.49 0.58 0.27 0.41 -55.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.0318 0.0314 0.0314 0.031 0.0305 0.0284 0.0274 10.44%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.62 0.50 0.50 0.54 0.63 0.65 0.75 -
P/RPS 0.10 0.08 0.05 0.05 0.06 0.08 0.10 0.00%
P/EPS 11.19 13.89 2.67 2.35 2.33 5.18 3.90 102.04%
EY 8.94 7.20 37.41 42.47 42.92 19.32 25.65 -50.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.42 0.34 0.34 0.38 0.44 0.49 0.58 -19.37%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 26/06/09 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 -
Price 0.64 0.56 0.53 0.51 0.64 0.61 0.63 -
P/RPS 0.10 0.09 0.06 0.05 0.06 0.07 0.09 7.28%
P/EPS 11.55 15.56 2.83 2.22 2.37 4.86 3.28 131.63%
EY 8.66 6.43 35.29 44.97 42.25 20.59 30.53 -56.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 0.43 0.38 0.36 0.35 0.45 0.46 0.49 -8.34%

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