[YINSON] YoY Annualized Quarter Result on 31-Jan-2008 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 15.45%
YoY- 18.15%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 640,818 470,288 635,998 483,255 418,951 444,436 426,309 7.02%
PBT 25,043 10,223 17,423 18,571 15,149 13,081 12,087 12.90%
Tax -6,764 -2,831 -4,617 -4,906 -4,146 -4,399 -3,937 9.43%
NP 18,279 7,392 12,806 13,665 11,003 8,682 8,150 14.40%
-
NP to SH 18,542 7,950 12,811 13,000 11,003 8,682 8,150 14.67%
-
Tax Rate 27.01% 27.69% 26.50% 26.42% 27.37% 33.63% 32.57% -
Total Cost 622,539 462,896 623,192 469,590 407,948 435,754 418,159 6.85%
-
Net Worth 121,961 105,504 100,001 87,188 74,073 63,106 55,126 14.14%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - 1,689 6,942 876 875 -
Div Payout % - - - 13.00% 63.10% 10.10% 10.74% -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 121,961 105,504 100,001 87,188 74,073 63,106 55,126 14.14%
NOSH 68,502 68,509 68,494 67,588 43,830 43,824 43,751 7.75%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 2.85% 1.57% 2.01% 2.83% 2.63% 1.95% 1.91% -
ROE 15.20% 7.54% 12.81% 14.91% 14.85% 13.76% 14.78% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 935.47 686.46 928.54 715.00 955.85 1,014.13 974.39 -0.67%
EPS 27.07 11.61 18.73 19.22 16.51 19.81 18.63 6.42%
DPS 0.00 0.00 0.00 2.50 15.84 2.00 2.00 -
NAPS 1.7804 1.54 1.46 1.29 1.69 1.44 1.26 5.92%
Adjusted Per Share Value based on latest NOSH - 67,637
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 19.99 14.67 19.84 15.08 13.07 13.87 13.30 7.02%
EPS 0.58 0.25 0.40 0.41 0.34 0.27 0.25 15.05%
DPS 0.00 0.00 0.00 0.05 0.22 0.03 0.03 -
NAPS 0.0381 0.0329 0.0312 0.0272 0.0231 0.0197 0.0172 14.16%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 -
Price 0.98 0.64 0.50 0.75 0.94 1.10 1.35 -
P/RPS 0.10 0.09 0.05 0.10 0.10 0.11 0.14 -5.45%
P/EPS 3.62 5.52 2.67 3.90 3.74 5.55 7.25 -10.92%
EY 27.62 18.13 37.41 25.65 26.71 18.01 13.80 12.25%
DY 0.00 0.00 0.00 3.33 16.85 1.82 1.48 -
P/NAPS 0.55 0.42 0.34 0.58 0.56 0.76 1.07 -10.49%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 29/03/11 29/03/10 30/03/09 28/03/08 05/04/07 30/03/06 29/03/05 -
Price 1.01 0.95 0.53 0.63 0.93 1.14 1.25 -
P/RPS 0.11 0.14 0.06 0.09 0.10 0.11 0.13 -2.74%
P/EPS 3.73 8.19 2.83 3.28 3.70 5.75 6.71 -9.31%
EY 26.80 12.21 35.29 30.53 26.99 17.38 14.90 10.27%
DY 0.00 0.00 0.00 3.97 17.03 1.75 1.60 -
P/NAPS 0.57 0.62 0.36 0.49 0.55 0.79 0.99 -8.78%

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