[YINSON] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 64.12%
YoY- -60.41%
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 665,704 737,256 470,288 481,104 441,364 447,836 635,998 3.09%
PBT 24,558 25,360 10,223 7,688 4,842 2,724 17,423 25.79%
Tax -6,262 -6,684 -2,831 -2,188 -1,700 -908 -4,617 22.59%
NP 18,296 18,676 7,392 5,500 3,142 1,816 12,806 26.93%
-
NP to SH 18,440 18,924 7,950 6,220 3,790 2,468 12,811 27.56%
-
Tax Rate 25.50% 26.36% 27.69% 28.46% 35.11% 33.33% 26.50% -
Total Cost 647,408 718,580 462,896 475,604 438,222 446,020 623,192 2.58%
-
Net Worth 114,393 109,545 105,504 102,753 101,249 100,091 100,001 9.40%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 114,393 109,545 105,504 102,753 101,249 100,091 100,001 9.40%
NOSH 68,499 68,465 68,509 68,502 68,411 68,555 68,494 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 2.75% 2.53% 1.57% 1.14% 0.71% 0.41% 2.01% -
ROE 16.12% 17.28% 7.54% 6.05% 3.74% 2.47% 12.81% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 971.84 1,076.82 686.46 702.32 645.16 653.25 928.54 3.09%
EPS 26.92 27.64 11.61 9.08 5.54 3.60 18.73 27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.60 1.54 1.50 1.48 1.46 1.46 9.39%
Adjusted Per Share Value based on latest NOSH - 68,564
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 20.90 23.15 14.77 15.11 13.86 14.06 19.97 3.08%
EPS 0.58 0.59 0.25 0.20 0.12 0.08 0.40 28.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0344 0.0331 0.0323 0.0318 0.0314 0.0314 9.36%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.75 0.82 0.64 0.62 0.62 0.50 0.50 -
P/RPS 0.08 0.08 0.09 0.09 0.10 0.08 0.05 36.91%
P/EPS 2.79 2.97 5.52 6.83 11.19 13.89 2.67 2.98%
EY 35.89 33.71 18.13 14.65 8.94 7.20 37.41 -2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.42 0.41 0.42 0.34 0.34 20.60%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 -
Price 0.76 0.78 0.95 0.61 0.64 0.56 0.53 -
P/RPS 0.08 0.07 0.14 0.09 0.10 0.09 0.06 21.20%
P/EPS 2.82 2.82 8.19 6.72 11.55 15.56 2.83 -0.23%
EY 35.42 35.44 12.21 14.89 8.66 6.43 35.29 0.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.62 0.41 0.43 0.38 0.36 17.80%

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