[YINSON] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -27.89%
YoY- -33.53%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 154,393 84,290 102,875 102,904 141,190 92,965 87,783 45.55%
PBT 4,942 2,838 3,013 2,287 3,627 2,124 3,060 37.53%
Tax -1,880 -858 -920 -741 -1,483 -605 -899 63.31%
NP 3,062 1,980 2,093 1,546 2,144 1,519 2,161 26.07%
-
NP to SH 3,062 1,980 2,093 1,546 2,144 1,519 2,161 26.07%
-
Tax Rate 38.04% 30.23% 30.53% 32.40% 40.89% 28.48% 29.38% -
Total Cost 151,331 82,310 100,782 101,358 139,046 91,446 85,622 46.03%
-
Net Worth 63,091 60,013 58,674 56,496 55,153 52,836 51,619 14.27%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - 875 - - -
Div Payout % - - - - 40.83% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 63,091 60,013 58,674 56,496 55,153 52,836 51,619 14.27%
NOSH 43,813 43,805 43,786 43,796 43,772 43,775 43,744 0.10%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 1.98% 2.35% 2.03% 1.50% 1.52% 1.63% 2.46% -
ROE 4.85% 3.30% 3.57% 2.74% 3.89% 2.87% 4.19% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 352.39 192.42 234.95 234.96 322.55 212.37 200.67 45.40%
EPS 6.99 4.52 4.78 3.53 4.90 3.47 4.94 25.95%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.44 1.37 1.34 1.29 1.26 1.207 1.18 14.15%
Adjusted Per Share Value based on latest NOSH - 43,796
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 4.82 2.63 3.21 3.21 4.41 2.90 2.74 45.57%
EPS 0.10 0.06 0.07 0.05 0.07 0.05 0.07 26.76%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.0197 0.0187 0.0183 0.0176 0.0172 0.0165 0.0161 14.35%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.10 1.18 1.22 1.24 1.35 1.27 1.34 -
P/RPS 0.31 0.61 0.52 0.53 0.42 0.60 0.67 -40.09%
P/EPS 15.74 26.11 25.52 35.13 27.56 36.60 27.13 -30.36%
EY 6.35 3.83 3.92 2.85 3.63 2.73 3.69 43.46%
DY 0.00 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.76 0.86 0.91 0.96 1.07 1.05 1.14 -23.62%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 29/12/05 23/09/05 29/06/05 29/03/05 30/12/04 24/09/04 -
Price 1.14 1.17 1.20 1.26 1.25 1.35 1.27 -
P/RPS 0.32 0.61 0.51 0.54 0.39 0.64 0.63 -36.26%
P/EPS 16.31 25.88 25.10 35.69 25.52 38.90 25.71 -26.10%
EY 6.13 3.86 3.98 2.80 3.92 2.57 3.89 35.30%
DY 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.79 0.85 0.90 0.98 0.99 1.12 1.08 -18.77%

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