[YINSON] YoY Annualized Quarter Result on 30-Apr-2009 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -80.74%
YoY- -71.29%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 1,056,608 787,216 737,256 447,836 585,712 324,388 413,020 16.93%
PBT 56,348 34,400 25,360 2,724 11,444 19,716 11,004 31.25%
Tax -12,276 -5,852 -6,684 -908 -3,120 -1,880 -3,624 22.52%
NP 44,072 28,548 18,676 1,816 8,324 17,836 7,380 34.65%
-
NP to SH 42,784 28,620 18,924 2,468 8,596 17,836 7,380 33.99%
-
Tax Rate 21.79% 17.01% 26.36% 33.33% 27.26% 9.54% 32.93% -
Total Cost 1,012,536 758,668 718,580 446,020 577,388 306,552 405,640 16.45%
-
Net Worth 238,733 128,721 109,545 100,091 90,340 78,481 64,859 24.23%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 238,733 128,721 109,545 100,091 90,340 78,481 64,859 24.23%
NOSH 187,978 68,468 68,465 68,555 68,439 43,844 43,824 27.43%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 4.17% 3.63% 2.53% 0.41% 1.42% 5.50% 1.79% -
ROE 17.92% 22.23% 17.28% 2.47% 9.52% 22.73% 11.38% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 562.09 1,149.74 1,076.82 653.25 855.81 739.86 942.45 -8.24%
EPS 22.76 41.80 27.64 3.60 12.56 40.68 16.84 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.88 1.60 1.46 1.32 1.79 1.48 -2.51%
Adjusted Per Share Value based on latest NOSH - 68,555
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 32.97 24.56 23.00 13.97 18.27 10.12 12.89 16.92%
EPS 1.33 0.89 0.59 0.08 0.27 0.56 0.23 33.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0402 0.0342 0.0312 0.0282 0.0245 0.0202 24.27%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.78 1.08 0.82 0.50 0.65 0.98 1.12 -
P/RPS 0.32 0.09 0.08 0.08 0.08 0.13 0.12 17.74%
P/EPS 7.82 2.58 2.97 13.89 5.18 2.41 6.65 2.73%
EY 12.79 38.70 33.71 7.20 19.32 41.51 15.04 -2.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.57 0.51 0.34 0.49 0.55 0.76 10.70%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 28/06/11 29/06/10 26/06/09 30/06/08 29/06/07 27/06/06 -
Price 2.15 1.82 0.78 0.56 0.61 1.11 1.14 -
P/RPS 0.38 0.16 0.07 0.09 0.07 0.15 0.12 21.15%
P/EPS 9.45 4.35 2.82 15.56 4.86 2.73 6.77 5.71%
EY 10.59 22.97 35.44 6.43 20.59 36.65 14.77 -5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.97 0.49 0.38 0.46 0.62 0.77 13.98%

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