[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2008 [#1]

Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -83.47%
YoY- -51.81%
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 635,998 552,165 377,346 146,428 483,255 323,333 178,091 132.73%
PBT 17,423 15,216 11,375 2,861 18,571 10,799 8,047 66.97%
Tax -4,617 -3,420 -2,144 -780 -4,906 -2,294 -1,521 108.94%
NP 12,806 11,796 9,231 2,081 13,665 8,505 6,526 56.41%
-
NP to SH 12,811 11,783 9,261 2,149 13,000 8,445 6,526 56.45%
-
Tax Rate 26.50% 22.48% 18.85% 27.26% 26.42% 21.24% 18.90% -
Total Cost 623,192 540,369 368,115 144,347 469,590 314,828 171,565 135.37%
-
Net Worth 100,001 98,648 97,267 90,340 87,188 82,555 80,793 15.20%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - 1,689 - - -
Div Payout % - - - - 13.00% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 100,001 98,648 97,267 90,340 87,188 82,555 80,793 15.20%
NOSH 68,494 68,505 68,498 68,439 67,588 67,668 44,637 32.86%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.01% 2.14% 2.45% 1.42% 2.83% 2.63% 3.66% -
ROE 12.81% 11.94% 9.52% 2.38% 14.91% 10.23% 8.08% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 928.54 806.01 550.88 213.95 715.00 477.82 398.97 75.17%
EPS 18.73 17.20 13.52 3.14 19.22 12.48 14.62 17.86%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.46 1.44 1.42 1.32 1.29 1.22 1.81 -13.29%
Adjusted Per Share Value based on latest NOSH - 68,439
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 19.97 17.34 11.85 4.60 15.17 10.15 5.59 132.79%
EPS 0.40 0.37 0.29 0.07 0.41 0.27 0.20 58.40%
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0314 0.031 0.0305 0.0284 0.0274 0.0259 0.0254 15.11%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.50 0.54 0.63 0.65 0.75 0.78 1.43 -
P/RPS 0.05 0.07 0.11 0.30 0.10 0.16 0.36 -73.01%
P/EPS 2.67 3.14 4.66 20.70 3.90 6.25 9.78 -57.75%
EY 37.41 31.85 21.46 4.83 25.65 16.00 10.22 136.58%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.34 0.38 0.44 0.49 0.58 0.64 0.79 -42.85%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 27/12/07 02/10/07 -
Price 0.53 0.51 0.64 0.61 0.63 0.72 0.88 -
P/RPS 0.06 0.06 0.12 0.29 0.09 0.15 0.22 -57.77%
P/EPS 2.83 2.97 4.73 19.43 3.28 5.77 6.02 -39.40%
EY 35.29 33.73 21.13 5.15 30.53 17.33 16.61 64.89%
DY 0.00 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 0.36 0.35 0.45 0.46 0.49 0.59 0.49 -18.50%

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