[YINSON] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -3.83%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 682,510 548,586 483,255 420,856 381,818 396,793 418,951 38.49%
PBT 21,898 16,503 18,571 16,030 16,841 17,328 15,150 27.86%
Tax -5,529 -5,216 -4,906 -3,372 -3,741 -3,710 -4,146 21.17%
NP 16,369 11,287 13,665 12,658 13,100 13,618 11,004 30.34%
-
NP to SH 15,734 10,690 13,000 12,598 13,100 13,618 11,004 26.94%
-
Tax Rate 25.25% 31.61% 26.42% 21.04% 22.21% 21.41% 27.37% -
Total Cost 666,141 537,299 469,590 408,198 368,718 383,175 407,947 38.70%
-
Net Worth 97,279 90,340 67,637 65,494 44,643 43,844 43,826 70.24%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - 2,620 2,620 2,620 2,620 -
Div Payout % - - - 20.80% 20.01% 19.25% 23.82% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 97,279 90,340 67,637 65,494 44,643 43,844 43,826 70.24%
NOSH 68,506 68,439 67,637 65,494 44,643 43,844 43,826 34.72%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 2.40% 2.06% 2.83% 3.01% 3.43% 3.43% 2.63% -
ROE 16.17% 11.83% 19.22% 19.24% 29.34% 31.06% 25.11% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 996.27 801.56 714.47 642.58 855.26 905.00 955.92 2.79%
EPS 22.97 15.62 19.22 19.24 29.34 31.06 25.11 -5.77%
DPS 0.00 0.00 0.00 4.00 5.98 5.98 5.98 -
NAPS 1.42 1.32 1.00 1.00 1.00 1.00 1.00 26.36%
Adjusted Per Share Value based on latest NOSH - 65,494
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 21.43 17.22 15.17 13.21 11.99 12.46 13.15 38.52%
EPS 0.49 0.34 0.41 0.40 0.41 0.43 0.35 25.17%
DPS 0.00 0.00 0.00 0.08 0.08 0.08 0.08 -
NAPS 0.0305 0.0284 0.0212 0.0206 0.014 0.0138 0.0138 69.75%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.63 0.65 0.75 0.78 1.43 0.98 0.94 -
P/RPS 0.06 0.08 0.10 0.12 0.17 0.11 0.10 -28.88%
P/EPS 2.74 4.16 3.90 4.06 4.87 3.16 3.74 -18.74%
EY 36.46 24.03 25.63 24.66 20.52 31.69 26.71 23.07%
DY 0.00 0.00 0.00 5.13 4.18 6.10 6.36 -
P/NAPS 0.44 0.49 0.75 0.78 1.43 0.98 0.94 -39.74%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 30/06/08 28/03/08 27/12/07 02/10/07 29/06/07 05/04/07 -
Price 0.64 0.61 0.63 0.72 0.88 1.11 0.93 -
P/RPS 0.06 0.08 0.09 0.11 0.10 0.12 0.10 -28.88%
P/EPS 2.79 3.91 3.28 3.74 3.00 3.57 3.70 -17.16%
EY 35.89 25.61 30.51 26.72 33.34 27.98 27.00 20.91%
DY 0.00 0.00 0.00 5.56 6.80 5.39 6.43 -
P/NAPS 0.45 0.46 0.63 0.72 0.88 1.11 0.93 -38.39%

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