[YINSON] QoQ TTM Result on 31-Jan-2007 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 11.01%
YoY- 26.76%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 420,856 381,818 396,793 418,951 475,821 453,907 444,813 -3.61%
PBT 16,030 16,841 17,328 15,150 14,861 14,136 13,544 11.85%
Tax -3,372 -3,741 -3,710 -4,146 -4,948 -4,664 -4,564 -18.22%
NP 12,658 13,100 13,618 11,004 9,913 9,472 8,980 25.63%
-
NP to SH 12,598 13,100 13,618 11,004 9,913 9,472 8,980 25.24%
-
Tax Rate 21.04% 22.21% 21.41% 27.37% 33.30% 32.99% 33.70% -
Total Cost 408,198 368,718 383,175 407,947 465,908 444,435 435,833 -4.26%
-
Net Worth 65,494 44,643 43,844 43,826 43,858 67,472 64,859 0.64%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 2,620 2,620 2,620 2,620 - - - -
Div Payout % 20.80% 20.01% 19.25% 23.82% - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 65,494 44,643 43,844 43,826 43,858 67,472 64,859 0.64%
NOSH 65,494 44,643 43,844 43,826 43,858 43,813 43,824 30.61%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 3.01% 3.43% 3.43% 2.63% 2.08% 2.09% 2.02% -
ROE 19.24% 29.34% 31.06% 25.11% 22.60% 14.04% 13.85% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 642.58 855.26 905.00 955.92 1,084.90 1,036.00 1,014.99 -26.20%
EPS 19.24 29.34 31.06 25.11 22.60 21.62 20.49 -4.09%
DPS 4.00 5.98 5.98 5.98 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.54 1.48 -22.94%
Adjusted Per Share Value based on latest NOSH - 43,826
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 13.21 11.99 12.46 13.15 14.94 14.25 13.96 -3.60%
EPS 0.40 0.41 0.43 0.35 0.31 0.30 0.28 26.76%
DPS 0.08 0.08 0.08 0.08 0.00 0.00 0.00 -
NAPS 0.0206 0.014 0.0138 0.0138 0.0138 0.0212 0.0204 0.65%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.78 1.43 0.98 0.94 1.16 1.08 1.12 -
P/RPS 0.12 0.17 0.11 0.10 0.11 0.10 0.11 5.95%
P/EPS 4.06 4.87 3.16 3.74 5.13 5.00 5.47 -17.97%
EY 24.66 20.52 31.69 26.71 19.48 20.02 18.30 21.93%
DY 5.13 4.18 6.10 6.36 0.00 0.00 0.00 -
P/NAPS 0.78 1.43 0.98 0.94 1.16 0.70 0.76 1.74%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 27/12/07 02/10/07 29/06/07 05/04/07 22/12/06 22/09/06 27/06/06 -
Price 0.72 0.88 1.11 0.93 0.92 1.09 1.14 -
P/RPS 0.11 0.10 0.12 0.10 0.08 0.11 0.11 0.00%
P/EPS 3.74 3.00 3.57 3.70 4.07 5.04 5.56 -23.17%
EY 26.72 33.34 27.98 27.00 24.57 19.83 17.97 30.18%
DY 5.56 6.80 5.39 6.43 0.00 0.00 0.00 -
P/NAPS 0.72 0.88 1.11 0.93 0.92 0.71 0.77 -4.36%

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