[YINSON] QoQ TTM Result on 30-Apr-2009 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -11.96%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 470,288 444,661 479,334 601,529 635,998 712,087 682,510 -21.93%
PBT 10,223 7,973 8,469 15,242 17,422 22,987 21,898 -39.73%
Tax -2,831 -2,838 -3,323 -4,064 -4,617 -6,032 -5,529 -35.91%
NP 7,392 5,135 5,146 11,178 12,805 16,955 16,369 -41.05%
-
NP to SH 7,950 5,693 5,445 11,278 12,810 16,337 15,734 -36.48%
-
Tax Rate 27.69% 35.60% 39.24% 26.66% 26.50% 26.24% 25.25% -
Total Cost 462,896 439,526 474,188 590,351 623,193 695,132 666,141 -21.49%
-
Net Worth 68,519 102,846 101,146 100,091 101,810 98,686 97,279 -20.78%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 68,519 102,846 101,146 100,091 101,810 98,686 97,279 -20.78%
NOSH 68,519 68,564 68,342 68,555 69,733 68,532 68,506 0.01%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 1.57% 1.15% 1.07% 1.86% 2.01% 2.38% 2.40% -
ROE 11.60% 5.54% 5.38% 11.27% 12.58% 16.55% 16.17% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 686.36 648.53 701.37 877.43 912.04 1,039.05 996.27 -21.94%
EPS 11.60 8.30 7.97 16.45 18.37 23.84 22.97 -36.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.48 1.46 1.46 1.44 1.42 -20.79%
Adjusted Per Share Value based on latest NOSH - 68,555
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 14.67 13.87 14.96 18.77 19.84 22.22 21.29 -21.93%
EPS 0.25 0.18 0.17 0.35 0.40 0.51 0.49 -36.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.0321 0.0316 0.0312 0.0318 0.0308 0.0304 -20.81%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.64 0.62 0.62 0.50 0.50 0.54 0.63 -
P/RPS 0.09 0.10 0.09 0.06 0.05 0.05 0.06 30.94%
P/EPS 5.52 7.47 7.78 3.04 2.72 2.27 2.74 59.30%
EY 18.13 13.39 12.85 32.90 36.74 44.14 36.46 -37.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 0.42 0.34 0.34 0.38 0.44 28.28%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 24/12/08 29/09/08 -
Price 0.95 0.61 0.64 0.56 0.53 0.51 0.64 -
P/RPS 0.14 0.09 0.09 0.06 0.06 0.05 0.06 75.64%
P/EPS 8.19 7.35 8.03 3.40 2.89 2.14 2.79 104.61%
EY 12.21 13.61 12.45 29.38 34.66 46.74 35.89 -51.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.41 0.43 0.38 0.36 0.35 0.45 64.34%

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