[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 59.1%
YoY- 1509.7%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 426,309 285,119 192,154 104,371 190,070 139,550 86,145 188.99%
PBT 12,087 8,460 6,336 3,276 2,159 1,486 704 559.81%
Tax -3,937 -2,454 -1,849 -950 -697 -730 -411 347.96%
NP 8,150 6,006 4,487 2,326 1,462 756 293 808.83%
-
NP to SH 8,150 6,006 4,487 2,326 1,462 756 293 808.83%
-
Tax Rate 32.57% 29.01% 29.18% 29.00% 32.28% 49.13% 58.38% -
Total Cost 418,159 279,113 187,667 102,045 188,608 138,794 85,852 185.96%
-
Net Worth 55,126 52,798 51,604 49,405 38,579 38,195 38,010 27.98%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 875 - - - 535 - - -
Div Payout % 10.74% - - - 36.65% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 55,126 52,798 51,604 49,405 38,579 38,195 38,010 27.98%
NOSH 43,751 43,743 43,732 43,721 35,721 19,790 19,797 69.25%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 1.91% 2.11% 2.34% 2.23% 0.77% 0.54% 0.34% -
ROE 14.78% 11.38% 8.69% 4.71% 3.79% 1.98% 0.77% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 974.39 651.80 439.38 238.72 532.09 705.13 435.14 70.74%
EPS 18.63 13.73 10.26 5.32 4.10 3.82 1.48 436.99%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.26 1.207 1.18 1.13 1.08 1.93 1.92 -24.38%
Adjusted Per Share Value based on latest NOSH - 43,721
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 13.29 8.89 5.99 3.25 5.93 4.35 2.69 188.67%
EPS 0.25 0.19 0.14 0.07 0.05 0.02 0.01 746.68%
DPS 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.0172 0.0165 0.0161 0.0154 0.012 0.0119 0.0119 27.69%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.35 1.27 1.34 1.30 1.40 1.12 1.73 -
P/RPS 0.14 0.19 0.30 0.54 0.26 0.16 0.40 -50.17%
P/EPS 7.25 9.25 13.06 24.44 34.21 29.32 116.89 -84.19%
EY 13.80 10.81 7.66 4.09 2.92 3.41 0.86 530.86%
DY 1.48 0.00 0.00 0.00 1.07 0.00 0.00 -
P/NAPS 1.07 1.05 1.14 1.15 1.30 0.58 0.90 12.16%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 30/12/04 24/09/04 28/06/04 30/03/04 31/12/03 30/09/03 -
Price 1.25 1.35 1.27 1.35 1.35 1.22 1.65 -
P/RPS 0.13 0.21 0.29 0.57 0.25 0.17 0.38 -50.92%
P/EPS 6.71 9.83 12.38 25.38 32.98 31.94 111.49 -84.51%
EY 14.90 10.17 8.08 3.94 3.03 3.13 0.90 544.07%
DY 1.60 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.99 1.12 1.08 1.19 1.25 0.63 0.86 9.79%

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