[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -95.18%
YoY- -71.29%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 470,288 360,828 220,682 111,959 635,998 552,165 377,346 15.76%
PBT 10,223 5,766 2,421 681 17,423 15,216 11,375 -6.85%
Tax -2,831 -1,641 -850 -227 -4,617 -3,420 -2,144 20.29%
NP 7,392 4,125 1,571 454 12,806 11,796 9,231 -13.73%
-
NP to SH 7,950 4,665 1,895 617 12,811 11,783 9,261 -9.65%
-
Tax Rate 27.69% 28.46% 35.11% 33.33% 26.50% 22.48% 18.85% -
Total Cost 462,896 356,703 219,111 111,505 623,192 540,369 368,115 16.45%
-
Net Worth 105,504 102,753 101,249 100,091 100,001 98,648 97,267 5.55%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 105,504 102,753 101,249 100,091 100,001 98,648 97,267 5.55%
NOSH 68,509 68,502 68,411 68,555 68,494 68,505 68,498 0.01%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 1.57% 1.14% 0.71% 0.41% 2.01% 2.14% 2.45% -
ROE 7.54% 4.54% 1.87% 0.62% 12.81% 11.94% 9.52% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 686.46 526.74 322.58 163.31 928.54 806.01 550.88 15.75%
EPS 11.61 6.81 2.77 0.90 18.73 17.20 13.52 -9.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.50 1.48 1.46 1.46 1.44 1.42 5.54%
Adjusted Per Share Value based on latest NOSH - 68,555
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 14.77 11.33 6.93 3.52 19.97 17.34 11.85 15.77%
EPS 0.25 0.15 0.06 0.02 0.40 0.37 0.29 -9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0323 0.0318 0.0314 0.0314 0.031 0.0305 5.58%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.64 0.62 0.62 0.50 0.50 0.54 0.63 -
P/RPS 0.09 0.12 0.19 0.31 0.05 0.07 0.11 -12.48%
P/EPS 5.52 9.10 22.38 55.56 2.67 3.14 4.66 11.91%
EY 18.13 10.98 4.47 1.80 37.41 31.85 21.46 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.42 0.34 0.34 0.38 0.44 -3.04%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 24/12/08 29/09/08 -
Price 0.95 0.61 0.64 0.56 0.53 0.51 0.64 -
P/RPS 0.14 0.12 0.20 0.34 0.06 0.06 0.12 10.79%
P/EPS 8.19 8.96 23.10 62.22 2.83 2.97 4.73 44.05%
EY 12.21 11.16 4.33 1.61 35.29 33.73 21.13 -30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.43 0.38 0.36 0.35 0.45 23.74%

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