[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Announcement Date
24-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 27.23%
YoY- 39.53%
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 220,682 111,959 635,998 552,165 377,346 146,428 483,255 -40.72%
PBT 2,421 681 17,423 15,216 11,375 2,861 18,571 -74.32%
Tax -850 -227 -4,617 -3,420 -2,144 -780 -4,906 -68.95%
NP 1,571 454 12,806 11,796 9,231 2,081 13,665 -76.38%
-
NP to SH 1,895 617 12,811 11,783 9,261 2,149 13,000 -72.33%
-
Tax Rate 35.11% 33.33% 26.50% 22.48% 18.85% 27.26% 26.42% -
Total Cost 219,111 111,505 623,192 540,369 368,115 144,347 469,590 -39.86%
-
Net Worth 101,249 100,091 100,001 98,648 97,267 90,340 87,188 10.49%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - 1,689 -
Div Payout % - - - - - - 13.00% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 101,249 100,091 100,001 98,648 97,267 90,340 87,188 10.49%
NOSH 68,411 68,555 68,494 68,505 68,498 68,439 67,588 0.81%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.71% 0.41% 2.01% 2.14% 2.45% 1.42% 2.83% -
ROE 1.87% 0.62% 12.81% 11.94% 9.52% 2.38% 14.91% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 322.58 163.31 928.54 806.01 550.88 213.95 715.00 -41.20%
EPS 2.77 0.90 18.73 17.20 13.52 3.14 19.22 -72.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.48 1.46 1.46 1.44 1.42 1.32 1.29 9.60%
Adjusted Per Share Value based on latest NOSH - 68,532
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 6.93 3.52 19.97 17.34 11.85 4.60 15.17 -40.71%
EPS 0.06 0.02 0.40 0.37 0.29 0.07 0.41 -72.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.0318 0.0314 0.0314 0.031 0.0305 0.0284 0.0274 10.44%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.62 0.50 0.50 0.54 0.63 0.65 0.75 -
P/RPS 0.19 0.31 0.05 0.07 0.11 0.30 0.10 53.46%
P/EPS 22.38 55.56 2.67 3.14 4.66 20.70 3.90 220.86%
EY 4.47 1.80 37.41 31.85 21.46 4.83 25.65 -68.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.42 0.34 0.34 0.38 0.44 0.49 0.58 -19.37%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 26/06/09 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 -
Price 0.64 0.56 0.53 0.51 0.64 0.61 0.63 -
P/RPS 0.20 0.34 0.06 0.06 0.12 0.29 0.09 70.37%
P/EPS 23.10 62.22 2.83 2.97 4.73 19.43 3.28 267.85%
EY 4.33 1.61 35.29 33.73 21.13 5.15 30.53 -72.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.97 -
P/NAPS 0.43 0.38 0.36 0.35 0.45 0.46 0.49 -8.34%

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