[YINSON] YoY Cumulative Quarter Result on 31-Jan-2009 [#4]

Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 8.72%
YoY- -1.45%
View:
Show?
Cumulative Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 715,824 640,818 470,288 635,998 483,255 418,951 444,436 8.26%
PBT 32,769 25,043 10,223 17,423 18,571 15,149 13,081 16.53%
Tax -6,539 -6,764 -2,831 -4,617 -4,906 -4,146 -4,399 6.82%
NP 26,230 18,279 7,392 12,806 13,665 11,003 8,682 20.22%
-
NP to SH 26,569 18,542 7,950 12,811 13,000 11,003 8,682 20.48%
-
Tax Rate 19.95% 27.01% 27.69% 26.50% 26.42% 27.37% 33.63% -
Total Cost 689,594 622,539 462,896 623,192 469,590 407,948 435,754 7.94%
-
Net Worth 151,253 121,961 105,504 100,001 87,188 74,073 63,106 15.67%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - 1,689 6,942 876 -
Div Payout % - - - - 13.00% 63.10% 10.10% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 151,253 121,961 105,504 100,001 87,188 74,073 63,106 15.67%
NOSH 72,404 68,502 68,509 68,494 67,588 43,830 43,824 8.72%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 3.66% 2.85% 1.57% 2.01% 2.83% 2.63% 1.95% -
ROE 17.57% 15.20% 7.54% 12.81% 14.91% 14.85% 13.76% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 988.64 935.47 686.46 928.54 715.00 955.85 1,014.13 -0.42%
EPS 36.69 27.07 11.61 18.73 19.22 16.51 19.81 10.81%
DPS 0.00 0.00 0.00 0.00 2.50 15.84 2.00 -
NAPS 2.089 1.7804 1.54 1.46 1.29 1.69 1.44 6.39%
Adjusted Per Share Value based on latest NOSH - 69,733
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 22.48 20.12 14.77 19.97 15.18 13.16 13.96 8.26%
EPS 0.83 0.58 0.25 0.40 0.41 0.35 0.27 20.57%
DPS 0.00 0.00 0.00 0.00 0.05 0.22 0.03 -
NAPS 0.0475 0.0383 0.0331 0.0314 0.0274 0.0233 0.0198 15.69%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.99 0.98 0.64 0.50 0.75 0.94 1.10 -
P/RPS 0.20 0.10 0.09 0.05 0.10 0.10 0.11 10.47%
P/EPS 5.42 3.62 5.52 2.67 3.90 3.74 5.55 -0.39%
EY 18.44 27.62 18.13 37.41 25.65 26.71 18.01 0.39%
DY 0.00 0.00 0.00 0.00 3.33 16.85 1.82 -
P/NAPS 0.95 0.55 0.42 0.34 0.58 0.56 0.76 3.78%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 29/03/11 29/03/10 30/03/09 28/03/08 05/04/07 30/03/06 -
Price 1.73 1.01 0.95 0.53 0.63 0.93 1.14 -
P/RPS 0.17 0.11 0.14 0.06 0.09 0.10 0.11 7.52%
P/EPS 4.71 3.73 8.19 2.83 3.28 3.70 5.75 -3.26%
EY 21.21 26.80 12.21 35.29 30.53 26.99 17.38 3.37%
DY 0.00 0.00 0.00 0.00 3.97 17.03 1.75 -
P/NAPS 0.83 0.57 0.62 0.36 0.49 0.55 0.79 0.82%

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