[YINSON] QoQ Quarter Result on 31-Jul-2003 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 377.58%
YoY- 84.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 104,371 50,520 53,405 48,465 37,680 41,382 39,726 90.51%
PBT 3,276 674 782 693 11 885 207 531.41%
Tax -950 38 -319 -235 -176 -373 -41 714.31%
NP 2,326 712 463 458 -165 512 166 482.14%
-
NP to SH 2,326 712 463 458 -165 512 166 482.14%
-
Tax Rate 29.00% -5.64% 40.79% 33.91% 1,600.00% 42.15% 19.81% -
Total Cost 102,045 49,808 52,942 48,007 37,845 40,870 39,560 88.19%
-
Net Worth 49,405 35,602 38,187 38,067 37,572 37,955 19,482 86.06%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 534 - - - - - -
Div Payout % - 75.00% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 49,405 35,602 38,187 38,067 37,572 37,955 19,482 86.06%
NOSH 43,721 35,602 19,786 19,826 19,879 19,768 19,482 71.49%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 2.23% 1.41% 0.87% 0.95% -0.44% 1.24% 0.42% -
ROE 4.71% 2.00% 1.21% 1.20% -0.44% 1.35% 0.85% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 238.72 141.90 269.91 244.44 189.54 209.33 203.90 11.09%
EPS 5.32 1.99 2.34 2.31 -0.83 2.59 0.84 242.69%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.00 1.93 1.92 1.89 1.92 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 19,826
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 3.26 1.58 1.67 1.51 1.18 1.29 1.24 90.59%
EPS 0.07 0.02 0.01 0.01 -0.01 0.02 0.01 266.36%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0111 0.0119 0.0119 0.0117 0.0118 0.0061 85.51%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.30 1.40 1.12 1.73 1.35 1.55 1.54 -
P/RPS 0.54 0.99 0.41 0.71 0.71 0.74 0.76 -20.39%
P/EPS 24.44 70.00 47.86 74.89 -162.65 59.85 180.74 -73.68%
EY 4.09 1.43 2.09 1.34 -0.61 1.67 0.55 281.45%
DY 0.00 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.40 0.58 0.90 0.71 0.81 1.54 -17.70%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 30/03/04 31/12/03 30/09/03 26/06/03 31/03/03 31/12/02 -
Price 1.35 1.35 1.22 1.65 1.43 1.32 1.47 -
P/RPS 0.57 0.95 0.45 0.68 0.75 0.63 0.72 -14.43%
P/EPS 25.38 67.50 52.14 71.43 -172.29 50.97 172.53 -72.16%
EY 3.94 1.48 1.92 1.40 -0.58 1.96 0.58 259.10%
DY 0.00 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.35 0.63 0.86 0.76 0.69 1.47 -13.15%

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