[YINSON] YoY Annual (Unaudited) Result on 31-Jan-2003 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
YoY- 16.86%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 444,436 426,309 190,070 153,366 137,336 120,924 81,942 32.51%
PBT 13,081 12,087 2,159 1,453 1,345 666 540 70.01%
Tax -4,399 -3,937 -697 -753 -746 -435 -341 53.08%
NP 8,682 8,150 1,462 700 599 231 199 87.51%
-
NP to SH 8,682 8,150 1,462 700 599 231 199 87.51%
-
Tax Rate 33.63% 32.57% 32.28% 51.82% 55.46% 65.32% 63.15% -
Total Cost 435,754 418,159 188,608 152,666 136,737 120,693 81,743 32.13%
-
Net Worth 0 55,225 38,579 37,966 37,561 36,941 37,014 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 876 876 535 - - - 298 19.66%
Div Payout % 10.10% 10.76% 36.65% - - - 150.00% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 0 55,225 38,579 37,966 37,561 36,941 37,014 -
NOSH 43,824 43,829 35,721 19,774 19,768 19,754 19,900 14.04%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 1.95% 1.91% 0.77% 0.46% 0.44% 0.19% 0.24% -
ROE 0.00% 14.76% 3.79% 1.84% 1.59% 0.63% 0.54% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 1,014.13 972.64 532.09 775.59 694.70 612.12 411.77 16.19%
EPS 19.81 18.63 4.10 3.54 3.03 1.17 1.00 64.41%
DPS 2.00 2.00 1.50 0.00 0.00 0.00 1.50 4.90%
NAPS 0.00 1.26 1.08 1.92 1.90 1.87 1.86 -
Adjusted Per Share Value based on latest NOSH - 19,768
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 13.87 13.30 5.93 4.79 4.29 3.77 2.56 32.49%
EPS 0.27 0.25 0.05 0.02 0.02 0.01 0.01 73.11%
DPS 0.03 0.03 0.02 0.00 0.00 0.00 0.01 20.07%
NAPS 0.00 0.0172 0.012 0.0118 0.0117 0.0115 0.0115 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 1.10 1.35 1.40 1.55 1.80 1.89 1.96 -
P/RPS 0.11 0.14 0.26 0.20 0.26 0.31 0.48 -21.75%
P/EPS 5.55 7.26 34.21 43.79 59.41 161.63 196.00 -44.76%
EY 18.01 13.77 2.92 2.28 1.68 0.62 0.51 81.03%
DY 1.82 1.48 1.07 0.00 0.00 0.00 0.77 15.40%
P/NAPS 0.00 1.07 1.30 0.81 0.95 1.01 1.05 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/03/06 29/12/05 30/03/04 31/03/03 29/03/02 04/01/02 31/03/00 -
Price 1.14 1.17 1.35 1.32 1.80 1.80 3.12 -
P/RPS 0.11 0.12 0.25 0.17 0.26 0.29 0.76 -27.51%
P/EPS 5.75 6.29 32.98 37.29 59.41 153.93 312.00 -48.57%
EY 17.38 15.89 3.03 2.68 1.68 0.65 0.32 94.48%
DY 1.75 1.71 1.11 0.00 0.00 0.00 0.48 24.03%
P/NAPS 0.00 0.93 1.25 0.69 0.95 0.96 1.68 -

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