[YINSON] QoQ TTM Result on 31-Jul-2008 [#2]

Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 47.18%
YoY- 20.11%
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 601,529 635,998 712,087 682,510 548,586 483,255 420,856 26.91%
PBT 15,242 17,422 22,987 21,898 16,503 18,571 16,030 -3.30%
Tax -4,064 -4,617 -6,032 -5,529 -5,216 -4,906 -3,372 13.26%
NP 11,178 12,805 16,955 16,369 11,287 13,665 12,658 -7.96%
-
NP to SH 11,278 12,810 16,337 15,734 10,690 13,000 12,598 -7.11%
-
Tax Rate 26.66% 26.50% 26.24% 25.25% 31.61% 26.42% 21.04% -
Total Cost 590,351 623,193 695,132 666,141 537,299 469,590 408,198 27.91%
-
Net Worth 100,091 101,810 98,686 97,279 90,340 67,637 65,494 32.71%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - 2,620 -
Div Payout % - - - - - - 20.80% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 100,091 101,810 98,686 97,279 90,340 67,637 65,494 32.71%
NOSH 68,555 69,733 68,532 68,506 68,439 67,637 65,494 3.09%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 1.86% 2.01% 2.38% 2.40% 2.06% 2.83% 3.01% -
ROE 11.27% 12.58% 16.55% 16.17% 11.83% 19.22% 19.24% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 877.43 912.04 1,039.05 996.27 801.56 714.47 642.58 23.10%
EPS 16.45 18.37 23.84 22.97 15.62 19.22 19.24 -9.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.46 1.46 1.44 1.42 1.32 1.00 1.00 28.72%
Adjusted Per Share Value based on latest NOSH - 68,506
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 18.89 19.97 22.36 21.43 17.23 15.17 13.21 26.95%
EPS 0.35 0.40 0.51 0.49 0.34 0.41 0.40 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0314 0.032 0.031 0.0305 0.0284 0.0212 0.0206 32.48%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.50 0.50 0.54 0.63 0.65 0.75 0.78 -
P/RPS 0.06 0.05 0.05 0.06 0.08 0.10 0.12 -37.03%
P/EPS 3.04 2.72 2.27 2.74 4.16 3.90 4.06 -17.55%
EY 32.90 36.74 44.14 36.46 24.03 25.63 24.66 21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.13 -
P/NAPS 0.34 0.34 0.38 0.44 0.49 0.75 0.78 -42.53%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 26/06/09 30/03/09 24/12/08 29/09/08 30/06/08 28/03/08 27/12/07 -
Price 0.56 0.53 0.51 0.64 0.61 0.63 0.72 -
P/RPS 0.06 0.06 0.05 0.06 0.08 0.09 0.11 -33.26%
P/EPS 3.40 2.89 2.14 2.79 3.91 3.28 3.74 -6.16%
EY 29.38 34.66 46.74 35.89 25.61 30.51 26.72 6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 0.38 0.36 0.35 0.45 0.46 0.63 0.72 -34.71%

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