[YINSON] QoQ Quarter Result on 30-Apr-2009 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -39.98%
YoY- -71.29%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 109,460 140,146 108,723 111,959 83,833 174,819 230,918 -39.12%
PBT 4,457 3,345 1,740 681 2,207 3,841 8,513 -34.96%
Tax -1,190 -791 -623 -227 -1,197 -1,276 -1,364 -8.67%
NP 3,267 2,554 1,117 454 1,010 2,565 7,149 -40.58%
-
NP to SH 3,285 2,770 1,278 617 1,028 2,522 7,111 -40.15%
-
Tax Rate 26.70% 23.65% 35.80% 33.33% 54.24% 33.22% 16.02% -
Total Cost 106,193 137,592 107,606 111,505 82,823 172,254 223,769 -39.07%
-
Net Worth 68,519 102,846 101,146 100,091 101,810 98,686 97,279 -20.78%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 68,519 102,846 101,146 100,091 101,810 98,686 97,279 -20.78%
NOSH 68,519 68,564 68,342 68,555 69,733 68,532 68,506 0.01%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 2.98% 1.82% 1.03% 0.41% 1.20% 1.47% 3.10% -
ROE 4.79% 2.69% 1.26% 0.62% 1.01% 2.56% 7.31% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 159.75 204.40 159.09 163.31 120.22 255.09 337.07 -39.12%
EPS 4.80 4.04 1.87 0.90 1.50 3.68 10.38 -40.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.48 1.46 1.46 1.44 1.42 -20.79%
Adjusted Per Share Value based on latest NOSH - 68,555
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 3.42 4.37 3.39 3.49 2.62 5.45 7.21 -39.09%
EPS 0.10 0.09 0.04 0.02 0.03 0.08 0.22 -40.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0321 0.0316 0.0312 0.0318 0.0308 0.0304 -20.81%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.64 0.62 0.62 0.50 0.50 0.54 0.63 -
P/RPS 0.40 0.30 0.39 0.31 0.42 0.21 0.19 64.03%
P/EPS 13.35 15.35 33.16 55.56 33.92 14.67 6.07 68.87%
EY 7.49 6.52 3.02 1.80 2.95 6.81 16.48 -40.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 0.42 0.34 0.34 0.38 0.44 28.28%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 24/12/08 29/09/08 -
Price 0.95 0.61 0.64 0.56 0.53 0.51 0.64 -
P/RPS 0.59 0.30 0.40 0.34 0.44 0.20 0.19 112.40%
P/EPS 19.82 15.10 34.22 62.22 35.95 13.86 6.17 117.24%
EY 5.05 6.62 2.92 1.61 2.78 7.22 16.22 -53.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.41 0.43 0.38 0.36 0.35 0.45 64.34%

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