[YINSON] YoY Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 72.01%
YoY- 212.4%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 428,570 290,043 380,158 186,066 149,312 102,918 123,644 23.00%
PBT 13,225 8,138 11,280 1,981 757 810 1,057 52.33%
Tax -4,090 -2,519 -3,272 -973 -434 -407 -464 43.70%
NP 9,134 5,619 8,008 1,008 322 403 593 57.70%
-
NP to SH 9,134 5,619 8,008 1,008 322 403 593 57.70%
-
Tax Rate 30.93% 30.95% 29.01% 49.12% 57.33% 50.25% 43.90% -
Total Cost 419,436 284,424 372,150 185,058 148,989 102,515 123,050 22.66%
-
Net Worth 69,255 60,047 52,798 38,195 19,789 37,336 37,379 10.81%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 69,255 60,047 52,798 38,195 19,789 37,336 37,379 10.81%
NOSH 43,832 43,829 43,743 19,790 19,789 19,754 19,777 14.17%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 2.13% 1.94% 2.11% 0.54% 0.22% 0.39% 0.48% -
ROE 13.19% 9.36% 15.17% 2.64% 1.63% 1.08% 1.59% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 977.75 661.75 869.06 940.18 754.50 520.97 625.17 7.73%
EPS 20.84 12.82 18.31 5.09 1.63 2.04 3.00 38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.37 1.207 1.93 1.00 1.89 1.89 -2.94%
Adjusted Per Share Value based on latest NOSH - 19,786
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 13.37 9.05 11.86 5.81 4.66 3.21 3.86 22.99%
EPS 0.29 0.18 0.25 0.03 0.01 0.01 0.02 56.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.0187 0.0165 0.0119 0.0062 0.0116 0.0117 10.75%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.16 1.18 1.27 1.12 1.54 1.50 1.70 -
P/RPS 0.12 0.18 0.15 0.12 0.20 0.29 0.27 -12.63%
P/EPS 5.57 9.20 6.94 21.99 94.45 73.53 56.67 -32.05%
EY 17.97 10.86 14.41 4.55 1.06 1.36 1.76 47.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 1.05 0.58 1.54 0.79 0.90 -3.42%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 22/12/06 29/12/05 30/12/04 31/12/03 31/12/02 04/01/02 22/12/00 -
Price 0.92 1.17 1.35 1.22 1.47 1.80 1.88 -
P/RPS 0.09 0.18 0.16 0.13 0.19 0.35 0.30 -18.17%
P/EPS 4.41 9.13 7.37 23.95 90.16 88.24 62.67 -35.73%
EY 22.65 10.96 13.56 4.17 1.11 1.13 1.60 55.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.85 1.12 0.63 1.47 0.95 0.99 -8.52%

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