[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2006 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 54.65%
YoY- 21.93%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 178,091 81,097 418,951 321,428 215,224 103,255 444,436 -45.73%
PBT 8,047 4,929 15,149 9,919 6,356 2,751 13,081 -27.73%
Tax -1,521 -470 -4,146 -3,068 -1,926 -906 -4,399 -50.83%
NP 6,526 4,459 11,003 6,851 4,430 1,845 8,682 -17.37%
-
NP to SH 6,526 4,459 11,003 6,851 4,430 1,845 8,682 -17.37%
-
Tax Rate 18.90% 9.54% 27.37% 30.93% 30.30% 32.93% 33.63% -
Total Cost 171,565 76,638 407,948 314,577 210,794 101,410 435,754 -46.37%
-
Net Worth 80,793 78,481 74,073 69,255 67,479 64,859 63,106 17.95%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - 6,942 - - - 876 -
Div Payout % - - 63.10% - - - 10.10% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 80,793 78,481 74,073 69,255 67,479 64,859 63,106 17.95%
NOSH 44,637 43,844 43,830 43,832 43,818 43,824 43,824 1.23%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 3.66% 5.50% 2.63% 2.13% 2.06% 1.79% 1.95% -
ROE 8.08% 5.68% 14.85% 9.89% 6.56% 2.84% 13.76% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 398.97 184.96 955.85 733.31 491.18 235.61 1,014.13 -46.40%
EPS 14.62 10.17 16.51 15.63 10.11 4.21 19.81 -18.37%
DPS 0.00 0.00 15.84 0.00 0.00 0.00 2.00 -
NAPS 1.81 1.79 1.69 1.58 1.54 1.48 1.44 16.51%
Adjusted Per Share Value based on latest NOSH - 43,858
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 5.56 2.53 13.07 10.03 6.72 3.22 13.87 -45.72%
EPS 0.20 0.14 0.34 0.21 0.14 0.06 0.27 -18.17%
DPS 0.00 0.00 0.22 0.00 0.00 0.00 0.03 -
NAPS 0.0252 0.0245 0.0231 0.0216 0.0211 0.0202 0.0197 17.89%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.43 0.98 0.94 1.16 1.08 1.12 1.10 -
P/RPS 0.36 0.53 0.10 0.16 0.22 0.48 0.11 120.91%
P/EPS 9.78 9.64 3.74 7.42 10.68 26.60 5.55 46.04%
EY 10.22 10.38 26.71 13.47 9.36 3.76 18.01 -31.52%
DY 0.00 0.00 16.85 0.00 0.00 0.00 1.82 -
P/NAPS 0.79 0.55 0.56 0.73 0.70 0.76 0.76 2.62%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 02/10/07 29/06/07 05/04/07 22/12/06 22/09/06 27/06/06 30/03/06 -
Price 0.88 1.11 0.93 0.92 1.09 1.14 1.14 -
P/RPS 0.22 0.60 0.10 0.13 0.22 0.48 0.11 58.94%
P/EPS 6.02 10.91 3.70 5.89 10.78 27.08 5.75 3.11%
EY 16.61 9.16 26.99 16.99 9.28 3.69 17.38 -2.98%
DY 0.00 0.00 17.03 0.00 0.00 0.00 1.75 -
P/NAPS 0.49 0.62 0.55 0.58 0.71 0.77 0.79 -27.33%

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