[YINSON] QoQ TTM Result on 30-Apr-2008 [#1]

Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- -17.77%
YoY- -21.5%
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 635,998 712,087 682,510 548,586 483,255 420,856 381,818 40.30%
PBT 17,422 22,987 21,898 16,503 18,571 16,030 16,841 2.27%
Tax -4,617 -6,032 -5,529 -5,216 -4,906 -3,372 -3,741 14.98%
NP 12,805 16,955 16,369 11,287 13,665 12,658 13,100 -1.50%
-
NP to SH 12,810 16,337 15,734 10,690 13,000 12,598 13,100 -1.47%
-
Tax Rate 26.50% 26.24% 25.25% 31.61% 26.42% 21.04% 22.21% -
Total Cost 623,193 695,132 666,141 537,299 469,590 408,198 368,718 41.66%
-
Net Worth 101,810 98,686 97,279 90,340 67,637 65,494 44,643 72.82%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - 2,620 2,620 -
Div Payout % - - - - - 20.80% 20.01% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 101,810 98,686 97,279 90,340 67,637 65,494 44,643 72.82%
NOSH 69,733 68,532 68,506 68,439 67,637 65,494 44,643 34.44%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 2.01% 2.38% 2.40% 2.06% 2.83% 3.01% 3.43% -
ROE 12.58% 16.55% 16.17% 11.83% 19.22% 19.24% 29.34% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 912.04 1,039.05 996.27 801.56 714.47 642.58 855.26 4.35%
EPS 18.37 23.84 22.97 15.62 19.22 19.24 29.34 -26.70%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 5.98 -
NAPS 1.46 1.44 1.42 1.32 1.00 1.00 1.00 28.54%
Adjusted Per Share Value based on latest NOSH - 68,439
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 19.97 22.36 21.43 17.23 15.17 13.21 11.99 40.29%
EPS 0.40 0.51 0.49 0.34 0.41 0.40 0.41 -1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.08 -
NAPS 0.032 0.031 0.0305 0.0284 0.0212 0.0206 0.014 73.08%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.50 0.54 0.63 0.65 0.75 0.78 1.43 -
P/RPS 0.05 0.05 0.06 0.08 0.10 0.12 0.17 -55.60%
P/EPS 2.72 2.27 2.74 4.16 3.90 4.06 4.87 -32.05%
EY 36.74 44.14 36.46 24.03 25.63 24.66 20.52 47.18%
DY 0.00 0.00 0.00 0.00 0.00 5.13 4.18 -
P/NAPS 0.34 0.38 0.44 0.49 0.75 0.78 1.43 -61.45%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 27/12/07 02/10/07 -
Price 0.53 0.51 0.64 0.61 0.63 0.72 0.88 -
P/RPS 0.06 0.05 0.06 0.08 0.09 0.11 0.10 -28.75%
P/EPS 2.89 2.14 2.79 3.91 3.28 3.74 3.00 -2.44%
EY 34.66 46.74 35.89 25.61 30.51 26.72 33.34 2.61%
DY 0.00 0.00 0.00 0.00 0.00 5.56 6.80 -
P/NAPS 0.36 0.35 0.45 0.46 0.63 0.72 0.88 -44.74%

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