[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 146.17%
YoY- -60.41%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 332,852 184,314 470,288 360,828 220,682 111,959 635,998 -35.13%
PBT 12,279 6,340 10,223 5,766 2,421 681 17,423 -20.85%
Tax -3,131 -1,671 -2,831 -1,641 -850 -227 -4,617 -22.86%
NP 9,148 4,669 7,392 4,125 1,571 454 12,806 -20.13%
-
NP to SH 9,220 4,731 7,950 4,665 1,895 617 12,811 -19.73%
-
Tax Rate 25.50% 26.36% 27.69% 28.46% 35.11% 33.33% 26.50% -
Total Cost 323,704 179,645 462,896 356,703 219,111 111,505 623,192 -35.45%
-
Net Worth 114,393 109,545 105,504 102,753 101,249 100,091 100,001 9.40%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 114,393 109,545 105,504 102,753 101,249 100,091 100,001 9.40%
NOSH 68,499 68,465 68,509 68,502 68,411 68,555 68,494 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 2.75% 2.53% 1.57% 1.14% 0.71% 0.41% 2.01% -
ROE 8.06% 4.32% 7.54% 4.54% 1.87% 0.62% 12.81% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 485.92 269.21 686.46 526.74 322.58 163.31 928.54 -35.13%
EPS 13.46 6.91 11.61 6.81 2.77 0.90 18.73 -19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.60 1.54 1.50 1.48 1.46 1.46 9.39%
Adjusted Per Share Value based on latest NOSH - 68,564
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 10.38 5.75 14.66 11.25 6.88 3.49 19.83 -35.12%
EPS 0.29 0.15 0.25 0.15 0.06 0.02 0.40 -19.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0342 0.0329 0.032 0.0316 0.0312 0.0312 9.42%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.75 0.82 0.64 0.62 0.62 0.50 0.50 -
P/RPS 0.15 0.30 0.09 0.12 0.19 0.31 0.05 108.42%
P/EPS 5.57 11.87 5.52 9.10 22.38 55.56 2.67 63.48%
EY 17.95 8.43 18.13 10.98 4.47 1.80 37.41 -38.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.42 0.41 0.42 0.34 0.34 20.60%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 -
Price 0.76 0.78 0.95 0.61 0.64 0.56 0.53 -
P/RPS 0.16 0.29 0.14 0.12 0.20 0.34 0.06 92.64%
P/EPS 5.65 11.29 8.19 8.96 23.10 62.22 2.83 58.75%
EY 17.71 8.86 12.21 11.16 4.33 1.61 35.29 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.62 0.41 0.43 0.38 0.36 17.80%

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