[YINSON] QoQ TTM Result on 31-Jan-2005 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 21.32%
YoY- 455.18%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 431,259 439,934 424,842 426,309 335,639 296,079 256,761 41.16%
PBT 11,765 11,051 11,098 12,087 9,134 7,792 5,425 67.30%
Tax -4,002 -3,749 -3,728 -3,937 -2,416 -2,130 -1,466 94.96%
NP 7,763 7,302 7,370 8,150 6,718 5,662 3,959 56.46%
-
NP to SH 7,763 7,302 7,370 8,150 6,718 5,662 3,959 56.46%
-
Tax Rate 34.02% 33.92% 33.59% 32.57% 26.45% 27.34% 27.02% -
Total Cost 423,496 432,632 417,472 418,159 328,921 290,417 252,802 40.91%
-
Net Worth 60,013 58,674 56,496 55,153 52,836 51,619 49,405 13.80%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 875 875 875 875 534 534 534 38.86%
Div Payout % 11.28% 11.99% 11.88% 10.74% 7.95% 9.43% 13.49% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 60,013 58,674 56,496 55,153 52,836 51,619 49,405 13.80%
NOSH 43,805 43,786 43,796 43,772 43,775 43,744 43,721 0.12%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 1.80% 1.66% 1.73% 1.91% 2.00% 1.91% 1.54% -
ROE 12.94% 12.45% 13.04% 14.78% 12.71% 10.97% 8.01% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 984.49 1,004.72 970.05 973.91 766.73 676.83 587.26 40.98%
EPS 17.72 16.68 16.83 18.62 15.35 12.94 9.05 56.31%
DPS 2.00 2.00 2.00 2.00 1.22 1.22 1.22 38.90%
NAPS 1.37 1.34 1.29 1.26 1.207 1.18 1.13 13.66%
Adjusted Per Share Value based on latest NOSH - 43,772
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 13.46 13.73 13.26 13.30 10.47 9.24 8.01 41.20%
EPS 0.24 0.23 0.23 0.25 0.21 0.18 0.12 58.53%
DPS 0.03 0.03 0.03 0.03 0.02 0.02 0.02 30.94%
NAPS 0.0187 0.0183 0.0176 0.0172 0.0165 0.0161 0.0154 13.77%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 1.18 1.22 1.24 1.35 1.27 1.34 1.30 -
P/RPS 0.12 0.12 0.13 0.14 0.17 0.20 0.22 -33.16%
P/EPS 6.66 7.32 7.37 7.25 8.28 10.35 14.36 -39.99%
EY 15.02 13.67 13.57 13.79 12.08 9.66 6.97 66.60%
DY 1.69 1.64 1.61 1.48 0.96 0.91 0.94 47.69%
P/NAPS 0.86 0.91 0.96 1.07 1.05 1.14 1.15 -17.56%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 29/12/05 23/09/05 29/06/05 29/03/05 30/12/04 24/09/04 28/06/04 -
Price 1.17 1.20 1.26 1.25 1.35 1.27 1.35 -
P/RPS 0.12 0.12 0.13 0.13 0.18 0.19 0.23 -35.11%
P/EPS 6.60 7.20 7.49 6.71 8.80 9.81 14.91 -41.83%
EY 15.15 13.90 13.36 14.90 11.37 10.19 6.71 71.84%
DY 1.71 1.67 1.59 1.60 0.90 0.96 0.90 53.22%
P/NAPS 0.85 0.90 0.98 0.99 1.12 1.08 1.19 -20.04%

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