[YINSON] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 26.09%
YoY- 123.08%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 256,761 190,070 180,876 167,197 159,085 153,310 146,402 45.48%
PBT 5,425 2,160 2,368 1,793 1,555 1,450 1,103 189.49%
Tax -1,466 -692 -1,027 -749 -727 -623 -665 69.46%
NP 3,959 1,468 1,341 1,044 828 827 438 334.50%
-
NP to SH 3,959 1,468 1,341 1,044 828 827 438 334.50%
-
Tax Rate 27.02% 32.04% 43.37% 41.77% 46.75% 42.97% 60.29% -
Total Cost 252,802 188,602 179,535 166,153 158,257 152,483 145,964 44.26%
-
Net Worth 49,405 35,602 19,786 19,826 37,572 19,768 19,482 86.06%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 534 534 - - - - - -
Div Payout % 13.49% 36.38% - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 49,405 35,602 19,786 19,826 37,572 19,768 19,482 86.06%
NOSH 43,721 35,602 19,786 19,826 19,879 19,768 19,482 71.49%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 1.54% 0.77% 0.74% 0.62% 0.52% 0.54% 0.30% -
ROE 8.01% 4.12% 6.78% 5.27% 2.20% 4.18% 2.25% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 587.26 533.87 914.15 843.29 800.25 775.53 751.44 -15.16%
EPS 9.05 4.12 6.78 5.27 4.17 4.18 2.25 153.13%
DPS 1.22 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.00 1.00 1.00 1.89 1.00 1.00 8.49%
Adjusted Per Share Value based on latest NOSH - 19,826
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 8.06 5.97 5.68 5.25 4.99 4.81 4.60 45.38%
EPS 0.12 0.05 0.04 0.03 0.03 0.03 0.01 424.94%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0112 0.0062 0.0062 0.0118 0.0062 0.0061 86.31%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.30 1.40 1.12 1.73 1.35 1.55 1.54 -
P/RPS 0.22 0.26 0.12 0.21 0.17 0.20 0.20 6.56%
P/EPS 14.36 33.95 16.53 32.85 32.41 37.05 68.50 -64.74%
EY 6.97 2.95 6.05 3.04 3.09 2.70 1.46 183.79%
DY 0.94 1.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.40 1.12 1.73 0.71 1.55 1.54 -17.70%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 30/03/04 31/12/03 30/09/03 26/06/03 31/03/03 31/12/02 -
Price 1.35 1.35 1.22 1.65 1.43 1.32 1.47 -
P/RPS 0.23 0.25 0.13 0.20 0.18 0.17 0.20 9.77%
P/EPS 14.91 32.74 18.00 31.34 34.33 31.55 65.39 -62.71%
EY 6.71 3.05 5.56 3.19 2.91 3.17 1.53 168.17%
DY 0.90 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.35 1.22 1.65 0.76 1.32 1.47 -13.15%

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