[YINSON] QoQ Quarter Result on 31-Oct-2005 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -5.4%
YoY- 30.35%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 111,969 103,255 154,393 84,290 102,875 102,904 141,190 -14.35%
PBT 3,605 2,751 4,942 2,838 3,013 2,287 3,627 -0.40%
Tax -1,020 -906 -1,880 -858 -920 -741 -1,483 -22.13%
NP 2,585 1,845 3,062 1,980 2,093 1,546 2,144 13.31%
-
NP to SH 2,585 1,845 3,062 1,980 2,093 1,546 2,144 13.31%
-
Tax Rate 28.29% 32.93% 38.04% 30.23% 30.53% 32.40% 40.89% -
Total Cost 109,384 101,410 151,331 82,310 100,782 101,358 139,046 -14.81%
-
Net Worth 67,472 64,859 63,091 60,013 58,674 56,496 55,153 14.42%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - 875 -
Div Payout % - - - - - - 40.83% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 67,472 64,859 63,091 60,013 58,674 56,496 55,153 14.42%
NOSH 43,813 43,824 43,813 43,805 43,786 43,796 43,772 0.06%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 2.31% 1.79% 1.98% 2.35% 2.03% 1.50% 1.52% -
ROE 3.83% 2.84% 4.85% 3.30% 3.57% 2.74% 3.89% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 255.56 235.61 352.39 192.42 234.95 234.96 322.55 -14.41%
EPS 5.90 4.21 6.99 4.52 4.78 3.53 4.90 13.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.54 1.48 1.44 1.37 1.34 1.29 1.26 14.35%
Adjusted Per Share Value based on latest NOSH - 43,805
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 3.49 3.22 4.82 2.63 3.21 3.21 4.41 -14.47%
EPS 0.08 0.06 0.10 0.06 0.07 0.05 0.07 9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.0211 0.0202 0.0197 0.0187 0.0183 0.0176 0.0172 14.63%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 1.08 1.12 1.10 1.18 1.22 1.24 1.35 -
P/RPS 0.42 0.48 0.31 0.61 0.52 0.53 0.42 0.00%
P/EPS 18.31 26.60 15.74 26.11 25.52 35.13 27.56 -23.91%
EY 5.46 3.76 6.35 3.83 3.92 2.85 3.63 31.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
P/NAPS 0.70 0.76 0.76 0.86 0.91 0.96 1.07 -24.69%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 27/06/06 30/03/06 29/12/05 23/09/05 29/06/05 29/03/05 -
Price 1.09 1.14 1.14 1.17 1.20 1.26 1.25 -
P/RPS 0.43 0.48 0.32 0.61 0.51 0.54 0.39 6.74%
P/EPS 18.47 27.08 16.31 25.88 25.10 35.69 25.52 -19.43%
EY 5.41 3.69 6.13 3.86 3.98 2.80 3.92 24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.71 0.77 0.79 0.85 0.90 0.98 0.99 -19.92%

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