[YINSON] YoY Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 53.57%
YoY- -79.54%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 999,840 710,868 665,704 441,364 754,692 356,182 430,448 15.06%
PBT 53,918 29,666 24,558 4,842 22,750 16,094 12,712 27.20%
Tax -10,514 -4,564 -6,262 -1,700 -4,288 -3,042 -3,852 18.19%
NP 43,404 25,102 18,296 3,142 18,462 13,052 8,860 30.28%
-
NP to SH 41,086 25,250 18,440 3,790 18,522 13,052 8,860 29.10%
-
Tax Rate 19.50% 15.38% 25.50% 35.11% 18.85% 18.90% 30.30% -
Total Cost 956,436 685,766 647,408 438,222 736,230 343,130 421,588 14.61%
-
Net Worth 259,975 139,714 114,393 101,249 97,267 80,793 67,479 25.18%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 259,975 139,714 114,393 101,249 97,267 80,793 67,479 25.18%
NOSH 196,208 72,391 68,499 68,411 68,498 44,637 43,818 28.35%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 4.34% 3.53% 2.75% 0.71% 2.45% 3.66% 2.06% -
ROE 15.80% 18.07% 16.12% 3.74% 19.04% 16.15% 13.13% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 509.58 981.98 971.84 645.16 1,101.76 797.94 982.35 -10.35%
EPS 20.94 34.88 26.92 5.54 27.04 29.24 20.22 0.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.325 1.93 1.67 1.48 1.42 1.81 1.54 -2.47%
Adjusted Per Share Value based on latest NOSH - 68,342
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 31.20 22.18 20.77 13.77 23.55 11.11 13.43 15.06%
EPS 1.28 0.79 0.58 0.12 0.58 0.41 0.28 28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0436 0.0357 0.0316 0.0303 0.0252 0.0211 25.13%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.10 2.20 0.75 0.62 0.63 1.43 1.08 -
P/RPS 0.41 0.22 0.08 0.10 0.06 0.18 0.11 24.49%
P/EPS 10.03 6.31 2.79 11.19 2.33 4.89 5.34 11.06%
EY 9.97 15.85 35.89 8.94 42.92 20.45 18.72 -9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.14 0.45 0.42 0.44 0.79 0.70 14.51%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 26/09/11 28/09/10 28/09/09 29/09/08 02/10/07 22/09/06 -
Price 1.81 1.62 0.76 0.64 0.64 0.88 1.09 -
P/RPS 0.36 0.16 0.08 0.10 0.06 0.11 0.11 21.82%
P/EPS 8.64 4.64 2.82 11.55 2.37 3.01 5.39 8.17%
EY 11.57 21.53 35.42 8.66 42.25 33.23 18.55 -7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.84 0.46 0.43 0.45 0.49 0.71 11.56%

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