[YINSON] YoY Annualized Quarter Result on 31-Jan-2007 [#4]

Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 20.45%
YoY- 26.73%
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 470,288 635,998 483,255 418,951 444,436 426,309 190,070 16.28%
PBT 10,223 17,423 18,571 15,149 13,081 12,087 2,159 29.55%
Tax -2,831 -4,617 -4,906 -4,146 -4,399 -3,937 -697 26.28%
NP 7,392 12,806 13,665 11,003 8,682 8,150 1,462 30.97%
-
NP to SH 7,950 12,811 13,000 11,003 8,682 8,150 1,462 32.57%
-
Tax Rate 27.69% 26.50% 26.42% 27.37% 33.63% 32.57% 32.28% -
Total Cost 462,896 623,192 469,590 407,948 435,754 418,159 188,608 16.12%
-
Net Worth 105,504 100,001 87,188 74,073 63,106 55,126 38,579 18.23%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - 1,689 6,942 876 875 535 -
Div Payout % - - 13.00% 63.10% 10.10% 10.74% 36.65% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 105,504 100,001 87,188 74,073 63,106 55,126 38,579 18.23%
NOSH 68,509 68,494 67,588 43,830 43,824 43,751 35,721 11.45%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 1.57% 2.01% 2.83% 2.63% 1.95% 1.91% 0.77% -
ROE 7.54% 12.81% 14.91% 14.85% 13.76% 14.78% 3.79% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 686.46 928.54 715.00 955.85 1,014.13 974.39 532.09 4.33%
EPS 11.61 18.73 19.22 16.51 19.81 18.63 4.10 18.92%
DPS 0.00 0.00 2.50 15.84 2.00 2.00 1.50 -
NAPS 1.54 1.46 1.29 1.69 1.44 1.26 1.08 6.08%
Adjusted Per Share Value based on latest NOSH - 43,826
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 14.77 19.97 15.18 13.16 13.96 13.39 5.97 16.28%
EPS 0.25 0.40 0.41 0.35 0.27 0.26 0.05 30.73%
DPS 0.00 0.00 0.05 0.22 0.03 0.03 0.02 -
NAPS 0.0331 0.0314 0.0274 0.0233 0.0198 0.0173 0.0121 18.24%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.64 0.50 0.75 0.94 1.10 1.35 1.40 -
P/RPS 0.09 0.05 0.10 0.10 0.11 0.14 0.26 -16.19%
P/EPS 5.52 2.67 3.90 3.74 5.55 7.25 34.21 -26.19%
EY 18.13 37.41 25.65 26.71 18.01 13.80 2.92 35.53%
DY 0.00 0.00 3.33 16.85 1.82 1.48 1.07 -
P/NAPS 0.42 0.34 0.58 0.56 0.76 1.07 1.30 -17.15%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/03/10 30/03/09 28/03/08 05/04/07 30/03/06 29/03/05 30/03/04 -
Price 0.95 0.53 0.63 0.93 1.14 1.25 1.35 -
P/RPS 0.14 0.06 0.09 0.10 0.11 0.13 0.25 -9.20%
P/EPS 8.19 2.83 3.28 3.70 5.75 6.71 32.98 -20.70%
EY 12.21 35.29 30.53 26.99 17.38 14.90 3.03 26.12%
DY 0.00 0.00 3.97 17.03 1.75 1.60 1.11 -
P/NAPS 0.62 0.36 0.49 0.55 0.79 0.99 1.25 -11.01%

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