[YINSON] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 4.66%
YoY- 27.7%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 381,818 396,793 418,951 475,821 453,907 444,813 444,462 -9.65%
PBT 16,841 17,328 15,150 14,861 14,136 13,544 13,080 18.40%
Tax -3,741 -3,710 -4,146 -4,948 -4,664 -4,564 -4,399 -10.26%
NP 13,100 13,618 11,004 9,913 9,472 8,980 8,681 31.66%
-
NP to SH 13,100 13,618 11,004 9,913 9,472 8,980 8,681 31.66%
-
Tax Rate 22.21% 21.41% 27.37% 33.30% 32.99% 33.70% 33.63% -
Total Cost 368,718 383,175 407,947 465,908 444,435 435,833 435,781 -10.56%
-
Net Worth 44,643 43,844 43,826 43,858 67,472 64,859 63,091 -20.64%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 2,620 2,620 2,620 - - - - -
Div Payout % 20.01% 19.25% 23.82% - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 44,643 43,844 43,826 43,858 67,472 64,859 63,091 -20.64%
NOSH 44,643 43,844 43,826 43,858 43,813 43,824 43,813 1.26%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 3.43% 3.43% 2.63% 2.08% 2.09% 2.02% 1.95% -
ROE 29.34% 31.06% 25.11% 22.60% 14.04% 13.85% 13.76% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 855.26 905.00 955.92 1,084.90 1,036.00 1,014.99 1,014.44 -10.78%
EPS 29.34 31.06 25.11 22.60 21.62 20.49 19.81 30.02%
DPS 5.98 5.98 5.98 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.54 1.48 1.44 -21.63%
Adjusted Per Share Value based on latest NOSH - 43,858
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 11.91 12.38 13.07 14.85 14.16 13.88 13.87 -9.68%
EPS 0.41 0.42 0.34 0.31 0.30 0.28 0.27 32.21%
DPS 0.08 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0139 0.0137 0.0137 0.0137 0.0211 0.0202 0.0197 -20.79%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.43 0.98 0.94 1.16 1.08 1.12 1.10 -
P/RPS 0.17 0.11 0.10 0.11 0.10 0.11 0.11 33.77%
P/EPS 4.87 3.16 3.74 5.13 5.00 5.47 5.55 -8.36%
EY 20.52 31.69 26.71 19.48 20.02 18.30 18.01 9.11%
DY 4.18 6.10 6.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.98 0.94 1.16 0.70 0.76 0.76 52.58%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 02/10/07 29/06/07 05/04/07 22/12/06 22/09/06 27/06/06 30/03/06 -
Price 0.88 1.11 0.93 0.92 1.09 1.14 1.14 -
P/RPS 0.10 0.12 0.10 0.08 0.11 0.11 0.11 -6.17%
P/EPS 3.00 3.57 3.70 4.07 5.04 5.56 5.75 -35.26%
EY 33.34 27.98 27.00 24.57 19.83 17.97 17.38 54.57%
DY 6.80 5.39 6.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.11 0.93 0.92 0.71 0.77 0.79 7.47%

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