[YINSON] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 188.79%
YoY- 290.67%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 430,448 411,506 384,308 172,290 144,516 124,384 120,066 23.70%
PBT 12,712 10,600 12,672 1,408 722 1,234 544 69.04%
Tax -3,852 -3,322 -3,698 -822 -572 -532 -246 58.13%
NP 8,860 7,278 8,974 586 150 702 298 75.96%
-
NP to SH 8,860 7,278 8,974 586 150 702 298 75.96%
-
Tax Rate 30.30% 31.34% 29.18% 58.38% 79.22% 43.11% 45.22% -
Total Cost 421,588 404,228 375,334 171,704 144,366 123,682 119,768 23.32%
-
Net Worth 67,479 58,750 51,604 38,010 37,499 37,071 37,150 10.45%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 67,479 58,750 51,604 38,010 37,499 37,071 37,150 10.45%
NOSH 43,818 43,843 43,732 19,797 19,736 19,719 19,866 14.08%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 2.06% 1.77% 2.34% 0.34% 0.10% 0.56% 0.25% -
ROE 13.13% 12.39% 17.39% 1.54% 0.40% 1.89% 0.80% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 982.35 938.58 878.76 870.27 732.21 630.78 604.36 8.42%
EPS 20.22 16.60 20.52 2.96 0.76 3.56 1.50 54.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.34 1.18 1.92 1.90 1.88 1.87 -3.18%
Adjusted Per Share Value based on latest NOSH - 19,826
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 13.43 12.84 11.99 5.38 4.51 3.88 3.75 23.67%
EPS 0.28 0.23 0.28 0.02 0.00 0.02 0.01 74.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0183 0.0161 0.0119 0.0117 0.0116 0.0116 10.48%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 1.08 1.22 1.34 1.73 1.77 1.58 2.30 -
P/RPS 0.11 0.13 0.15 0.20 0.24 0.25 0.38 -18.65%
P/EPS 5.34 7.35 6.53 58.45 232.89 44.38 153.33 -42.83%
EY 18.72 13.61 15.31 1.71 0.43 2.25 0.65 75.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.91 1.14 0.90 0.93 0.84 1.23 -8.96%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 23/09/05 24/09/04 30/09/03 26/09/02 27/09/01 27/09/00 -
Price 1.09 1.20 1.27 1.65 1.56 1.42 2.00 -
P/RPS 0.11 0.13 0.14 0.19 0.21 0.23 0.33 -16.72%
P/EPS 5.39 7.23 6.19 55.74 205.26 39.89 133.33 -41.40%
EY 18.55 13.83 16.16 1.79 0.49 2.51 0.75 70.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.90 1.08 0.86 0.82 0.76 1.07 -6.60%

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