[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2003 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 158.02%
YoY- 212.4%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 192,154 104,371 190,070 139,550 86,145 37,680 153,366 16.23%
PBT 6,336 3,276 2,159 1,486 704 11 1,453 167.15%
Tax -1,849 -950 -697 -730 -411 -176 -753 82.10%
NP 4,487 2,326 1,462 756 293 -165 700 245.45%
-
NP to SH 4,487 2,326 1,462 756 293 -165 700 245.45%
-
Tax Rate 29.18% 29.00% 32.28% 49.13% 58.38% 1,600.00% 51.82% -
Total Cost 187,667 102,045 188,608 138,794 85,852 37,845 152,666 14.76%
-
Net Worth 51,604 49,405 38,579 38,195 38,010 37,572 37,966 22.72%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 535 - - - - -
Div Payout % - - 36.65% - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 51,604 49,405 38,579 38,195 38,010 37,572 37,966 22.72%
NOSH 43,732 43,721 35,721 19,790 19,797 19,879 19,774 69.82%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 2.34% 2.23% 0.77% 0.54% 0.34% -0.44% 0.46% -
ROE 8.69% 4.71% 3.79% 1.98% 0.77% -0.44% 1.84% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 439.38 238.72 532.09 705.13 435.14 189.54 775.59 -31.55%
EPS 10.26 5.32 4.10 3.82 1.48 -0.83 3.54 103.41%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.13 1.08 1.93 1.92 1.89 1.92 -27.73%
Adjusted Per Share Value based on latest NOSH - 19,786
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 6.03 3.28 5.97 4.38 2.70 1.18 4.81 16.28%
EPS 0.14 0.07 0.05 0.02 0.01 -0.01 0.02 266.36%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0162 0.0155 0.0121 0.012 0.0119 0.0118 0.0119 22.85%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.34 1.30 1.40 1.12 1.73 1.35 1.55 -
P/RPS 0.30 0.54 0.26 0.16 0.40 0.71 0.20 31.06%
P/EPS 13.06 24.44 34.21 29.32 116.89 -162.65 43.79 -55.39%
EY 7.66 4.09 2.92 3.41 0.86 -0.61 2.28 124.48%
DY 0.00 0.00 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.15 1.30 0.58 0.90 0.71 0.81 25.61%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 24/09/04 28/06/04 30/03/04 31/12/03 30/09/03 26/06/03 31/03/03 -
Price 1.27 1.35 1.35 1.22 1.65 1.43 1.32 -
P/RPS 0.29 0.57 0.25 0.17 0.38 0.75 0.17 42.81%
P/EPS 12.38 25.38 32.98 31.94 111.49 -172.29 37.29 -52.08%
EY 8.08 3.94 3.03 3.13 0.90 -0.58 2.68 108.83%
DY 0.00 0.00 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.19 1.25 0.63 0.86 0.76 0.69 34.84%

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