[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -59.47%
YoY- 141.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 483,255 323,333 178,091 81,097 418,951 321,428 215,224 71.21%
PBT 18,571 10,799 8,047 4,929 15,149 9,919 6,356 103.97%
Tax -4,906 -2,294 -1,521 -470 -4,146 -3,068 -1,926 86.19%
NP 13,665 8,505 6,526 4,459 11,003 6,851 4,430 111.46%
-
NP to SH 13,000 8,445 6,526 4,459 11,003 6,851 4,430 104.56%
-
Tax Rate 26.42% 21.24% 18.90% 9.54% 27.37% 30.93% 30.30% -
Total Cost 469,590 314,828 171,565 76,638 407,948 314,577 210,794 70.32%
-
Net Worth 87,188 82,555 80,793 78,481 74,073 69,255 67,479 18.57%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 1,689 - - - 6,942 - - -
Div Payout % 13.00% - - - 63.10% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 87,188 82,555 80,793 78,481 74,073 69,255 67,479 18.57%
NOSH 67,588 67,668 44,637 43,844 43,830 43,832 43,818 33.39%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 2.83% 2.63% 3.66% 5.50% 2.63% 2.13% 2.06% -
ROE 14.91% 10.23% 8.08% 5.68% 14.85% 9.89% 6.56% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 715.00 477.82 398.97 184.96 955.85 733.31 491.18 28.35%
EPS 19.22 12.48 14.62 10.17 16.51 15.63 10.11 53.28%
DPS 2.50 0.00 0.00 0.00 15.84 0.00 0.00 -
NAPS 1.29 1.22 1.81 1.79 1.69 1.58 1.54 -11.11%
Adjusted Per Share Value based on latest NOSH - 43,844
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 15.08 10.09 5.56 2.53 13.07 10.03 6.72 71.15%
EPS 0.41 0.26 0.20 0.14 0.34 0.21 0.14 104.29%
DPS 0.05 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.0272 0.0258 0.0252 0.0245 0.0231 0.0216 0.0211 18.39%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.75 0.78 1.43 0.98 0.94 1.16 1.08 -
P/RPS 0.10 0.16 0.36 0.53 0.10 0.16 0.22 -40.79%
P/EPS 3.90 6.25 9.78 9.64 3.74 7.42 10.68 -48.81%
EY 25.65 16.00 10.22 10.38 26.71 13.47 9.36 95.46%
DY 3.33 0.00 0.00 0.00 16.85 0.00 0.00 -
P/NAPS 0.58 0.64 0.79 0.55 0.56 0.73 0.70 -11.75%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 27/12/07 02/10/07 29/06/07 05/04/07 22/12/06 22/09/06 -
Price 0.63 0.72 0.88 1.11 0.93 0.92 1.09 -
P/RPS 0.09 0.15 0.22 0.60 0.10 0.13 0.22 -44.80%
P/EPS 3.28 5.77 6.02 10.91 3.70 5.89 10.78 -54.66%
EY 30.53 17.33 16.61 9.16 26.99 16.99 9.28 120.72%
DY 3.97 0.00 0.00 0.00 17.03 0.00 0.00 -
P/NAPS 0.49 0.59 0.49 0.62 0.55 0.58 0.71 -21.85%

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