[YINSON] QoQ Quarter Result on 31-Jan-2005 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 41.15%
YoY- 201.12%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 84,290 102,875 102,904 141,190 92,965 87,783 104,371 -13.24%
PBT 2,838 3,013 2,287 3,627 2,124 3,060 3,276 -9.10%
Tax -858 -920 -741 -1,483 -605 -899 -950 -6.54%
NP 1,980 2,093 1,546 2,144 1,519 2,161 2,326 -10.15%
-
NP to SH 1,980 2,093 1,546 2,144 1,519 2,161 2,326 -10.15%
-
Tax Rate 30.23% 30.53% 32.40% 40.89% 28.48% 29.38% 29.00% -
Total Cost 82,310 100,782 101,358 139,046 91,446 85,622 102,045 -13.31%
-
Net Worth 60,013 58,674 56,496 55,153 52,836 51,619 49,405 13.80%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - 875 - - - -
Div Payout % - - - 40.83% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 60,013 58,674 56,496 55,153 52,836 51,619 49,405 13.80%
NOSH 43,805 43,786 43,796 43,772 43,775 43,744 43,721 0.12%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 2.35% 2.03% 1.50% 1.52% 1.63% 2.46% 2.23% -
ROE 3.30% 3.57% 2.74% 3.89% 2.87% 4.19% 4.71% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 192.42 234.95 234.96 322.55 212.37 200.67 238.72 -13.35%
EPS 4.52 4.78 3.53 4.90 3.47 4.94 5.32 -10.26%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.29 1.26 1.207 1.18 1.13 13.66%
Adjusted Per Share Value based on latest NOSH - 43,772
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 2.63 3.21 3.21 4.41 2.90 2.74 3.26 -13.30%
EPS 0.06 0.07 0.05 0.07 0.05 0.07 0.07 -9.74%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.0187 0.0183 0.0176 0.0172 0.0165 0.0161 0.0154 13.77%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.18 1.22 1.24 1.35 1.27 1.34 1.30 -
P/RPS 0.61 0.52 0.53 0.42 0.60 0.67 0.54 8.44%
P/EPS 26.11 25.52 35.13 27.56 36.60 27.13 24.44 4.49%
EY 3.83 3.92 2.85 3.63 2.73 3.69 4.09 -4.27%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.96 1.07 1.05 1.14 1.15 -17.56%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 29/12/05 23/09/05 29/06/05 29/03/05 30/12/04 24/09/04 28/06/04 -
Price 1.17 1.20 1.26 1.25 1.35 1.27 1.35 -
P/RPS 0.61 0.51 0.54 0.39 0.64 0.63 0.57 4.61%
P/EPS 25.88 25.10 35.69 25.52 38.90 25.71 25.38 1.30%
EY 3.86 3.98 2.80 3.92 2.57 3.89 3.94 -1.35%
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 0.98 0.99 1.12 1.08 1.19 -20.04%

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