[YINSON] YoY Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 62.1%
YoY- 141.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 737,256 447,836 585,712 324,388 413,020 411,616 417,484 9.93%
PBT 25,360 2,724 11,444 19,716 11,004 9,148 13,104 11.62%
Tax -6,684 -908 -3,120 -1,880 -3,624 -2,964 -3,800 9.86%
NP 18,676 1,816 8,324 17,836 7,380 6,184 9,304 12.30%
-
NP to SH 18,924 2,468 8,596 17,836 7,380 6,184 9,304 12.55%
-
Tax Rate 26.36% 33.33% 27.26% 9.54% 32.93% 32.40% 29.00% -
Total Cost 718,580 446,020 577,388 306,552 405,640 405,432 408,180 9.87%
-
Net Worth 109,545 100,091 90,340 78,481 64,859 56,496 49,405 14.18%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 109,545 100,091 90,340 78,481 64,859 56,496 49,405 14.18%
NOSH 68,465 68,555 68,439 43,844 43,824 43,796 43,721 7.75%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 2.53% 0.41% 1.42% 5.50% 1.79% 1.50% 2.23% -
ROE 17.28% 2.47% 9.52% 22.73% 11.38% 10.95% 18.83% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 1,076.82 653.25 855.81 739.86 942.45 939.85 954.86 2.02%
EPS 27.64 3.60 12.56 40.68 16.84 14.12 21.28 4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.46 1.32 1.79 1.48 1.29 1.13 5.96%
Adjusted Per Share Value based on latest NOSH - 43,844
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 23.00 13.97 18.27 10.12 12.89 12.84 13.03 9.92%
EPS 0.59 0.08 0.27 0.56 0.23 0.19 0.29 12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0312 0.0282 0.0245 0.0202 0.0176 0.0154 14.21%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.82 0.50 0.65 0.98 1.12 1.24 1.30 -
P/RPS 0.08 0.08 0.08 0.13 0.12 0.13 0.14 -8.90%
P/EPS 2.97 13.89 5.18 2.41 6.65 8.78 6.11 -11.32%
EY 33.71 7.20 19.32 41.51 15.04 11.39 16.37 12.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.49 0.55 0.76 0.96 1.15 -12.66%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 29/06/10 26/06/09 30/06/08 29/06/07 27/06/06 29/06/05 28/06/04 -
Price 0.78 0.56 0.61 1.11 1.14 1.26 1.35 -
P/RPS 0.07 0.09 0.07 0.15 0.12 0.13 0.14 -10.90%
P/EPS 2.82 15.56 4.86 2.73 6.77 8.92 6.34 -12.62%
EY 35.44 6.43 20.59 36.65 14.77 11.21 15.76 14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.46 0.62 0.77 0.98 1.19 -13.74%

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