[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -81.03%
YoY- -33.53%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 444,436 290,043 205,753 102,904 426,309 285,119 192,154 74.62%
PBT 13,081 8,138 5,300 2,287 12,087 8,460 6,336 61.92%
Tax -4,399 -2,519 -1,661 -741 -3,937 -2,454 -1,849 77.93%
NP 8,682 5,619 3,639 1,546 8,150 6,006 4,487 55.09%
-
NP to SH 8,682 5,619 3,639 1,546 8,150 6,006 4,487 55.09%
-
Tax Rate 33.63% 30.95% 31.34% 32.40% 32.57% 29.01% 29.18% -
Total Cost 435,754 284,424 202,114 101,358 418,159 279,113 187,667 75.07%
-
Net Worth 63,106 60,047 58,750 56,496 55,126 52,798 51,604 14.31%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 876 - - - 875 - - -
Div Payout % 10.10% - - - 10.74% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 63,106 60,047 58,750 56,496 55,126 52,798 51,604 14.31%
NOSH 43,824 43,829 43,843 43,796 43,751 43,743 43,732 0.13%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 1.95% 1.94% 1.77% 1.50% 1.91% 2.11% 2.34% -
ROE 13.76% 9.36% 6.19% 2.74% 14.78% 11.38% 8.69% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 1,014.13 661.75 469.29 234.96 974.39 651.80 439.38 74.38%
EPS 19.81 12.82 8.30 3.53 18.63 13.73 10.26 54.87%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.44 1.37 1.34 1.29 1.26 1.207 1.18 14.15%
Adjusted Per Share Value based on latest NOSH - 43,796
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 13.87 9.05 6.42 3.21 13.30 8.90 6.00 74.56%
EPS 0.27 0.18 0.11 0.05 0.25 0.19 0.14 54.75%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.0197 0.0187 0.0183 0.0176 0.0172 0.0165 0.0161 14.35%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.10 1.18 1.22 1.24 1.35 1.27 1.34 -
P/RPS 0.11 0.18 0.26 0.53 0.14 0.19 0.30 -48.67%
P/EPS 5.55 9.20 14.70 35.13 7.25 9.25 13.06 -43.38%
EY 18.01 10.86 6.80 2.85 13.80 10.81 7.66 76.54%
DY 1.82 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.76 0.86 0.91 0.96 1.07 1.05 1.14 -23.62%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 29/12/05 23/09/05 29/06/05 29/03/05 30/12/04 24/09/04 -
Price 1.14 1.17 1.20 1.26 1.25 1.35 1.27 -
P/RPS 0.11 0.18 0.26 0.54 0.13 0.21 0.29 -47.50%
P/EPS 5.75 9.13 14.46 35.69 6.71 9.83 12.38 -39.94%
EY 17.38 10.96 6.92 2.80 14.90 10.17 8.08 66.39%
DY 1.75 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.79 0.85 0.90 0.98 0.99 1.12 1.08 -18.77%

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