[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 54.41%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 215,224 103,255 444,436 290,043 205,753 102,904 426,309 -36.67%
PBT 6,356 2,751 13,081 8,138 5,300 2,287 12,087 -34.92%
Tax -1,926 -906 -4,399 -2,519 -1,661 -741 -3,937 -37.99%
NP 4,430 1,845 8,682 5,619 3,639 1,546 8,150 -33.47%
-
NP to SH 4,430 1,845 8,682 5,619 3,639 1,546 8,150 -33.47%
-
Tax Rate 30.30% 32.93% 33.63% 30.95% 31.34% 32.40% 32.57% -
Total Cost 210,794 101,410 435,754 284,424 202,114 101,358 418,159 -36.73%
-
Net Worth 67,479 64,859 63,106 60,047 58,750 56,496 55,126 14.47%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 876 - - - 875 -
Div Payout % - - 10.10% - - - 10.74% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 67,479 64,859 63,106 60,047 58,750 56,496 55,126 14.47%
NOSH 43,818 43,824 43,824 43,829 43,843 43,796 43,751 0.10%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 2.06% 1.79% 1.95% 1.94% 1.77% 1.50% 1.91% -
ROE 6.56% 2.84% 13.76% 9.36% 6.19% 2.74% 14.78% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 491.18 235.61 1,014.13 661.75 469.29 234.96 974.39 -36.74%
EPS 10.11 4.21 19.81 12.82 8.30 3.53 18.63 -33.54%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.54 1.48 1.44 1.37 1.34 1.29 1.26 14.35%
Adjusted Per Share Value based on latest NOSH - 43,805
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 6.71 3.22 13.86 9.04 6.42 3.21 13.29 -36.67%
EPS 0.14 0.06 0.27 0.18 0.11 0.05 0.25 -32.13%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
NAPS 0.021 0.0202 0.0197 0.0187 0.0183 0.0176 0.0172 14.27%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.08 1.12 1.10 1.18 1.22 1.24 1.35 -
P/RPS 0.22 0.48 0.11 0.18 0.26 0.53 0.14 35.27%
P/EPS 10.68 26.60 5.55 9.20 14.70 35.13 7.25 29.55%
EY 9.36 3.76 18.01 10.86 6.80 2.85 13.80 -22.85%
DY 0.00 0.00 1.82 0.00 0.00 0.00 1.48 -
P/NAPS 0.70 0.76 0.76 0.86 0.91 0.96 1.07 -24.69%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 27/06/06 30/03/06 29/12/05 23/09/05 29/06/05 29/03/05 -
Price 1.09 1.14 1.14 1.17 1.20 1.26 1.25 -
P/RPS 0.22 0.48 0.11 0.18 0.26 0.54 0.13 42.14%
P/EPS 10.78 27.08 5.75 9.13 14.46 35.69 6.71 37.29%
EY 9.28 3.69 17.38 10.96 6.92 2.80 14.90 -27.13%
DY 0.00 0.00 1.75 0.00 0.00 0.00 1.60 -
P/NAPS 0.71 0.77 0.79 0.85 0.90 0.98 0.99 -19.92%

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