[YINSON] QoQ Quarter Result on 31-Oct-2007 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -7.16%
YoY- -20.74%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 230,918 146,428 159,922 145,242 96,994 81,097 97,523 77.74%
PBT 8,513 2,861 7,772 2,752 3,118 4,929 5,231 38.39%
Tax -1,364 -780 -2,612 -773 -1,051 -470 -1,078 17.00%
NP 7,149 2,081 5,160 1,979 2,067 4,459 4,153 43.68%
-
NP to SH 7,111 2,149 4,555 1,919 2,067 4,459 4,153 43.17%
-
Tax Rate 16.02% 27.26% 33.61% 28.09% 33.71% 9.54% 20.61% -
Total Cost 223,769 144,347 154,762 143,263 94,927 76,638 93,370 79.18%
-
Net Worth 97,279 90,340 67,637 79,903 80,804 78,481 43,826 70.24%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - 2,620 -
Div Payout % - - - - - - 63.11% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 97,279 90,340 67,637 79,903 80,804 78,481 43,826 70.24%
NOSH 68,506 68,439 67,637 65,494 44,643 43,844 43,826 34.72%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 3.10% 1.42% 3.23% 1.36% 2.13% 5.50% 4.26% -
ROE 7.31% 2.38% 6.73% 2.40% 2.56% 5.68% 9.48% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 337.07 213.95 236.44 221.76 217.26 184.96 222.52 31.93%
EPS 10.38 3.14 6.73 2.93 4.63 10.17 6.23 40.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.98 -
NAPS 1.42 1.32 1.00 1.22 1.81 1.79 1.00 26.36%
Adjusted Per Share Value based on latest NOSH - 65,494
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 7.21 4.57 4.99 4.53 3.03 2.53 3.04 77.93%
EPS 0.22 0.07 0.14 0.06 0.06 0.14 0.13 42.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0304 0.0282 0.0211 0.0249 0.0252 0.0245 0.0137 70.20%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.63 0.65 0.75 0.78 1.43 0.98 0.94 -
P/RPS 0.19 0.30 0.32 0.35 0.66 0.53 0.42 -41.09%
P/EPS 6.07 20.70 11.14 26.62 30.89 9.64 9.92 -27.94%
EY 16.48 4.83 8.98 3.76 3.24 10.38 10.08 38.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.36 -
P/NAPS 0.44 0.49 0.75 0.64 0.79 0.55 0.94 -39.74%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 27/12/07 02/10/07 29/06/07 05/04/07 -
Price 0.64 0.61 0.63 0.72 0.88 1.11 0.93 -
P/RPS 0.19 0.29 0.27 0.32 0.41 0.60 0.42 -41.09%
P/EPS 6.17 19.43 9.35 24.57 19.01 10.91 9.81 -26.61%
EY 16.22 5.15 10.69 4.07 5.26 9.16 10.19 36.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.43 -
P/NAPS 0.45 0.46 0.63 0.59 0.49 0.62 0.93 -38.39%

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