[YINSON] QoQ Quarter Result on 31-Jan-2006 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 54.65%
YoY- 42.82%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 106,204 111,969 103,255 154,393 84,290 102,875 102,904 2.12%
PBT 3,563 3,605 2,751 4,942 2,838 3,013 2,287 34.28%
Tax -1,142 -1,020 -906 -1,880 -858 -920 -741 33.31%
NP 2,421 2,585 1,845 3,062 1,980 2,093 1,546 34.74%
-
NP to SH 2,421 2,585 1,845 3,062 1,980 2,093 1,546 34.74%
-
Tax Rate 32.05% 28.29% 32.93% 38.04% 30.23% 30.53% 32.40% -
Total Cost 103,783 109,384 101,410 151,331 82,310 100,782 101,358 1.58%
-
Net Worth 69,296 67,472 64,859 63,091 60,013 58,674 56,496 14.54%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 69,296 67,472 64,859 63,091 60,013 58,674 56,496 14.54%
NOSH 43,858 43,813 43,824 43,813 43,805 43,786 43,796 0.09%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 2.28% 2.31% 1.79% 1.98% 2.35% 2.03% 1.50% -
ROE 3.49% 3.83% 2.84% 4.85% 3.30% 3.57% 2.74% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 242.15 255.56 235.61 352.39 192.42 234.95 234.96 2.02%
EPS 5.52 5.90 4.21 6.99 4.52 4.78 3.53 34.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.54 1.48 1.44 1.37 1.34 1.29 14.43%
Adjusted Per Share Value based on latest NOSH - 43,813
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 3.31 3.49 3.22 4.82 2.63 3.21 3.21 2.06%
EPS 0.08 0.08 0.06 0.10 0.06 0.07 0.05 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.0211 0.0202 0.0197 0.0187 0.0183 0.0176 14.58%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 1.16 1.08 1.12 1.10 1.18 1.22 1.24 -
P/RPS 0.48 0.42 0.48 0.31 0.61 0.52 0.53 -6.37%
P/EPS 21.01 18.31 26.60 15.74 26.11 25.52 35.13 -28.94%
EY 4.76 5.46 3.76 6.35 3.83 3.92 2.85 40.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.76 0.76 0.86 0.91 0.96 -16.64%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 22/12/06 22/09/06 27/06/06 30/03/06 29/12/05 23/09/05 29/06/05 -
Price 0.92 1.09 1.14 1.14 1.17 1.20 1.26 -
P/RPS 0.38 0.43 0.48 0.32 0.61 0.51 0.54 -20.83%
P/EPS 16.67 18.47 27.08 16.31 25.88 25.10 35.69 -39.71%
EY 6.00 5.41 3.69 6.13 3.86 3.98 2.80 65.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.71 0.77 0.79 0.85 0.90 0.98 -29.44%

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