[YINSON] QoQ Quarter Result on 31-Oct-2004 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -29.71%
YoY- 228.08%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 102,875 102,904 141,190 92,965 87,783 104,371 50,520 60.72%
PBT 3,013 2,287 3,627 2,124 3,060 3,276 674 171.61%
Tax -920 -741 -1,483 -605 -899 -950 38 -
NP 2,093 1,546 2,144 1,519 2,161 2,326 712 105.34%
-
NP to SH 2,093 1,546 2,144 1,519 2,161 2,326 712 105.34%
-
Tax Rate 30.53% 32.40% 40.89% 28.48% 29.38% 29.00% -5.64% -
Total Cost 100,782 101,358 139,046 91,446 85,622 102,045 49,808 60.04%
-
Net Worth 58,674 56,496 55,153 52,836 51,619 49,405 35,602 39.56%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 875 - - - 534 -
Div Payout % - - 40.83% - - - 75.00% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 58,674 56,496 55,153 52,836 51,619 49,405 35,602 39.56%
NOSH 43,786 43,796 43,772 43,775 43,744 43,721 35,602 14.80%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 2.03% 1.50% 1.52% 1.63% 2.46% 2.23% 1.41% -
ROE 3.57% 2.74% 3.89% 2.87% 4.19% 4.71% 2.00% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 234.95 234.96 322.55 212.37 200.67 238.72 141.90 40.00%
EPS 4.78 3.53 4.90 3.47 4.94 5.32 1.99 79.45%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.34 1.29 1.26 1.207 1.18 1.13 1.00 21.56%
Adjusted Per Share Value based on latest NOSH - 43,775
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 3.21 3.21 4.41 2.90 2.74 3.26 1.58 60.47%
EPS 0.07 0.05 0.07 0.05 0.07 0.07 0.02 130.69%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
NAPS 0.0183 0.0176 0.0172 0.0165 0.0161 0.0154 0.0111 39.59%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.22 1.24 1.35 1.27 1.34 1.30 1.40 -
P/RPS 0.52 0.53 0.42 0.60 0.67 0.54 0.99 -34.92%
P/EPS 25.52 35.13 27.56 36.60 27.13 24.44 70.00 -48.99%
EY 3.92 2.85 3.63 2.73 3.69 4.09 1.43 95.98%
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.07 -
P/NAPS 0.91 0.96 1.07 1.05 1.14 1.15 1.40 -24.98%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 23/09/05 29/06/05 29/03/05 30/12/04 24/09/04 28/06/04 30/03/04 -
Price 1.20 1.26 1.25 1.35 1.27 1.35 1.35 -
P/RPS 0.51 0.54 0.39 0.64 0.63 0.57 0.95 -33.97%
P/EPS 25.10 35.69 25.52 38.90 25.71 25.38 67.50 -48.32%
EY 3.98 2.80 3.92 2.57 3.89 3.94 1.48 93.49%
DY 0.00 0.00 1.60 0.00 0.00 0.00 1.11 -
P/NAPS 0.90 0.98 0.99 1.12 1.08 1.19 1.35 -23.70%

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