[YINSON] QoQ TTM Result on 31-Jan-2010 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 39.65%
YoY- -37.94%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 598,499 582,458 542,643 470,288 444,661 479,334 601,529 -0.33%
PBT 20,817 20,081 15,882 10,223 7,973 8,469 15,242 23.02%
Tax -5,984 -5,112 -4,275 -2,831 -2,838 -3,323 -4,064 29.33%
NP 14,833 14,969 11,607 7,392 5,135 5,146 11,178 20.69%
-
NP to SH 15,009 15,275 12,064 7,950 5,693 5,445 11,278 20.92%
-
Tax Rate 28.75% 25.46% 26.92% 27.69% 35.60% 39.24% 26.66% -
Total Cost 583,666 567,489 531,036 462,896 439,526 474,188 590,351 -0.75%
-
Net Worth 114,937 114,452 109,545 68,519 102,846 101,146 100,091 9.63%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 114,937 114,452 109,545 68,519 102,846 101,146 100,091 9.63%
NOSH 68,415 68,534 68,465 68,519 68,564 68,342 68,555 -0.13%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 2.48% 2.57% 2.14% 1.57% 1.15% 1.07% 1.86% -
ROE 13.06% 13.35% 11.01% 11.60% 5.54% 5.38% 11.27% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 874.80 849.88 792.57 686.36 648.53 701.37 877.43 -0.19%
EPS 21.94 22.29 17.62 11.60 8.30 7.97 16.45 21.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.67 1.60 1.00 1.50 1.48 1.46 9.78%
Adjusted Per Share Value based on latest NOSH - 68,519
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 18.67 18.17 16.93 14.67 13.87 14.96 18.77 -0.35%
EPS 0.47 0.48 0.38 0.25 0.18 0.17 0.35 21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0357 0.0342 0.0214 0.0321 0.0316 0.0312 9.77%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.90 0.75 0.82 0.64 0.62 0.62 0.50 -
P/RPS 0.10 0.09 0.10 0.09 0.10 0.09 0.06 40.44%
P/EPS 4.10 3.37 4.65 5.52 7.47 7.78 3.04 22.00%
EY 24.38 29.72 21.49 18.13 13.39 12.85 32.90 -18.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.51 0.64 0.41 0.42 0.34 36.01%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/12/10 28/09/10 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 -
Price 1.04 0.76 0.78 0.95 0.61 0.64 0.56 -
P/RPS 0.12 0.09 0.10 0.14 0.09 0.09 0.06 58.53%
P/EPS 4.74 3.41 4.43 8.19 7.35 8.03 3.40 24.72%
EY 21.09 29.33 22.59 12.21 13.61 12.45 29.38 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.49 0.95 0.41 0.43 0.38 38.46%

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