[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2009 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 207.13%
YoY- -79.54%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 184,314 470,288 360,828 220,682 111,959 635,998 552,165 -51.97%
PBT 6,340 10,223 5,766 2,421 681 17,423 15,216 -44.30%
Tax -1,671 -2,831 -1,641 -850 -227 -4,617 -3,420 -38.04%
NP 4,669 7,392 4,125 1,571 454 12,806 11,796 -46.18%
-
NP to SH 4,731 7,950 4,665 1,895 617 12,811 11,783 -45.66%
-
Tax Rate 26.36% 27.69% 28.46% 35.11% 33.33% 26.50% 22.48% -
Total Cost 179,645 462,896 356,703 219,111 111,505 623,192 540,369 -52.10%
-
Net Worth 109,545 105,504 102,753 101,249 100,091 100,001 98,648 7.25%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 109,545 105,504 102,753 101,249 100,091 100,001 98,648 7.25%
NOSH 68,465 68,509 68,502 68,411 68,555 68,494 68,505 -0.03%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 2.53% 1.57% 1.14% 0.71% 0.41% 2.01% 2.14% -
ROE 4.32% 7.54% 4.54% 1.87% 0.62% 12.81% 11.94% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 269.21 686.46 526.74 322.58 163.31 928.54 806.01 -51.95%
EPS 6.91 11.61 6.81 2.77 0.90 18.73 17.20 -45.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.50 1.48 1.46 1.46 1.44 7.29%
Adjusted Per Share Value based on latest NOSH - 68,342
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 5.75 14.67 11.26 6.89 3.49 19.84 17.23 -51.98%
EPS 0.15 0.25 0.15 0.06 0.02 0.40 0.37 -45.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0329 0.0321 0.0316 0.0312 0.0312 0.0308 7.25%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.82 0.64 0.62 0.62 0.50 0.50 0.54 -
P/RPS 0.30 0.09 0.12 0.19 0.31 0.05 0.07 164.54%
P/EPS 11.87 5.52 9.10 22.38 55.56 2.67 3.14 143.26%
EY 8.43 18.13 10.98 4.47 1.80 37.41 31.85 -58.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.41 0.42 0.34 0.34 0.38 21.73%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 24/12/08 -
Price 0.78 0.95 0.61 0.64 0.56 0.53 0.51 -
P/RPS 0.29 0.14 0.12 0.20 0.34 0.06 0.06 186.69%
P/EPS 11.29 8.19 8.96 23.10 62.22 2.83 2.97 144.16%
EY 8.86 12.21 11.16 4.33 1.61 35.29 33.73 -59.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.41 0.43 0.38 0.36 0.35 25.22%

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