[YINSON] QoQ TTM Result on 31-Jan-2003 [#4]

Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 88.81%
YoY- 30.65%
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 180,876 167,197 159,085 153,310 146,402 141,094 141,467 17.74%
PBT 2,368 1,793 1,555 1,450 1,103 1,431 1,169 59.88%
Tax -1,027 -749 -727 -623 -665 -963 -891 9.90%
NP 1,341 1,044 828 827 438 468 278 184.67%
-
NP to SH 1,341 1,044 828 827 438 468 278 184.67%
-
Tax Rate 43.37% 41.77% 46.75% 42.97% 60.29% 67.30% 76.22% -
Total Cost 179,535 166,153 158,257 152,483 145,964 140,626 141,189 17.32%
-
Net Worth 19,786 19,826 37,572 19,768 19,482 37,695 37,582 -34.72%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 19,786 19,826 37,572 19,768 19,482 37,695 37,582 -34.72%
NOSH 19,786 19,826 19,879 19,768 19,482 19,840 19,885 -0.33%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 0.74% 0.62% 0.52% 0.54% 0.30% 0.33% 0.20% -
ROE 6.78% 5.27% 2.20% 4.18% 2.25% 1.24% 0.74% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 914.15 843.29 800.25 775.53 751.44 711.16 711.42 18.13%
EPS 6.78 5.27 4.17 4.18 2.25 2.36 1.40 185.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.89 1.00 1.00 1.90 1.89 -34.50%
Adjusted Per Share Value based on latest NOSH - 19,768
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 5.64 5.21 4.96 4.78 4.56 4.40 4.41 17.76%
EPS 0.04 0.03 0.03 0.03 0.01 0.01 0.01 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0062 0.0062 0.0117 0.0062 0.0061 0.0118 0.0117 -34.43%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.12 1.73 1.35 1.55 1.54 1.77 2.07 -
P/RPS 0.12 0.21 0.17 0.20 0.20 0.25 0.29 -44.38%
P/EPS 16.53 32.85 32.41 37.05 68.50 75.04 148.06 -76.72%
EY 6.05 3.04 3.09 2.70 1.46 1.33 0.68 327.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.73 0.71 1.55 1.54 0.93 1.10 1.20%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/12/03 30/09/03 26/06/03 31/03/03 31/12/02 - - -
Price 1.22 1.65 1.43 1.32 1.47 0.00 0.00 -
P/RPS 0.13 0.20 0.18 0.17 0.20 0.00 0.00 -
P/EPS 18.00 31.34 34.33 31.55 65.39 0.00 0.00 -
EY 5.56 3.19 2.91 3.17 1.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.65 0.76 1.32 1.47 0.00 0.00 -

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