[YINSON] YoY Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
02-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -26.82%
YoY- 47.31%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 665,704 441,364 754,692 356,182 430,448 411,506 384,308 9.58%
PBT 24,558 4,842 22,750 16,094 12,712 10,600 12,672 11.65%
Tax -6,262 -1,700 -4,288 -3,042 -3,852 -3,322 -3,698 9.17%
NP 18,296 3,142 18,462 13,052 8,860 7,278 8,974 12.59%
-
NP to SH 18,440 3,790 18,522 13,052 8,860 7,278 8,974 12.74%
-
Tax Rate 25.50% 35.11% 18.85% 18.90% 30.30% 31.34% 29.18% -
Total Cost 647,408 438,222 736,230 343,130 421,588 404,228 375,334 9.50%
-
Net Worth 114,393 101,249 97,267 80,793 67,479 58,750 51,604 14.18%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 114,393 101,249 97,267 80,793 67,479 58,750 51,604 14.18%
NOSH 68,499 68,411 68,498 44,637 43,818 43,843 43,732 7.76%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 2.75% 0.71% 2.45% 3.66% 2.06% 1.77% 2.34% -
ROE 16.12% 3.74% 19.04% 16.15% 13.13% 12.39% 17.39% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 971.84 645.16 1,101.76 797.94 982.35 938.58 878.76 1.69%
EPS 26.92 5.54 27.04 29.24 20.22 16.60 20.52 4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.48 1.42 1.81 1.54 1.34 1.18 5.95%
Adjusted Per Share Value based on latest NOSH - 44,643
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 20.77 13.77 23.55 11.11 13.43 12.84 11.99 9.58%
EPS 0.58 0.12 0.58 0.41 0.28 0.23 0.28 12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0357 0.0316 0.0303 0.0252 0.0211 0.0183 0.0161 14.18%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.75 0.62 0.63 1.43 1.08 1.22 1.34 -
P/RPS 0.08 0.10 0.06 0.18 0.11 0.13 0.15 -9.94%
P/EPS 2.79 11.19 2.33 4.89 5.34 7.35 6.53 -13.20%
EY 35.89 8.94 42.92 20.45 18.72 13.61 15.31 15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.44 0.79 0.70 0.91 1.14 -14.34%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 28/09/09 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 -
Price 0.76 0.64 0.64 0.88 1.09 1.20 1.27 -
P/RPS 0.08 0.10 0.06 0.11 0.11 0.13 0.14 -8.90%
P/EPS 2.82 11.55 2.37 3.01 5.39 7.23 6.19 -12.27%
EY 35.42 8.66 42.25 33.23 18.55 13.83 16.16 13.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.49 0.71 0.90 1.08 -13.25%

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