[YINSON] QoQ TTM Result on 31-Jul-2005 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- -0.92%
YoY- 28.97%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 444,813 444,462 431,259 439,934 424,842 426,309 335,639 20.71%
PBT 13,544 13,080 11,765 11,051 11,098 12,087 9,134 30.12%
Tax -4,564 -4,399 -4,002 -3,749 -3,728 -3,937 -2,416 52.99%
NP 8,980 8,681 7,763 7,302 7,370 8,150 6,718 21.41%
-
NP to SH 8,980 8,681 7,763 7,302 7,370 8,150 6,718 21.41%
-
Tax Rate 33.70% 33.63% 34.02% 33.92% 33.59% 32.57% 26.45% -
Total Cost 435,833 435,781 423,496 432,632 417,472 418,159 328,921 20.70%
-
Net Worth 64,859 63,091 60,013 58,674 56,496 55,153 52,836 14.68%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - 875 875 875 875 534 -
Div Payout % - - 11.28% 11.99% 11.88% 10.74% 7.95% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 64,859 63,091 60,013 58,674 56,496 55,153 52,836 14.68%
NOSH 43,824 43,813 43,805 43,786 43,796 43,772 43,775 0.07%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 2.02% 1.95% 1.80% 1.66% 1.73% 1.91% 2.00% -
ROE 13.85% 13.76% 12.94% 12.45% 13.04% 14.78% 12.71% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 1,014.99 1,014.44 984.49 1,004.72 970.05 973.91 766.73 20.62%
EPS 20.49 19.81 17.72 16.68 16.83 18.62 15.35 21.29%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 1.22 -
NAPS 1.48 1.44 1.37 1.34 1.29 1.26 1.207 14.60%
Adjusted Per Share Value based on latest NOSH - 43,786
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 13.88 13.87 13.46 13.73 13.26 13.30 10.47 20.74%
EPS 0.28 0.27 0.24 0.23 0.23 0.25 0.21 21.20%
DPS 0.00 0.00 0.03 0.03 0.03 0.03 0.02 -
NAPS 0.0202 0.0197 0.0187 0.0183 0.0176 0.0172 0.0165 14.48%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 1.12 1.10 1.18 1.22 1.24 1.35 1.27 -
P/RPS 0.11 0.11 0.12 0.12 0.13 0.14 0.17 -25.24%
P/EPS 5.47 5.55 6.66 7.32 7.37 7.25 8.28 -24.20%
EY 18.30 18.01 15.02 13.67 13.57 13.79 12.08 32.00%
DY 0.00 0.00 1.69 1.64 1.61 1.48 0.96 -
P/NAPS 0.76 0.76 0.86 0.91 0.96 1.07 1.05 -19.43%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 30/03/06 29/12/05 23/09/05 29/06/05 29/03/05 30/12/04 -
Price 1.14 1.14 1.17 1.20 1.26 1.25 1.35 -
P/RPS 0.11 0.11 0.12 0.12 0.13 0.13 0.18 -28.05%
P/EPS 5.56 5.75 6.60 7.20 7.49 6.71 8.80 -26.43%
EY 17.97 17.38 15.15 13.90 13.36 14.90 11.37 35.79%
DY 0.00 0.00 1.71 1.67 1.59 1.60 0.90 -
P/NAPS 0.77 0.79 0.85 0.90 0.98 0.99 1.12 -22.15%

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