[YINSON] YoY Cumulative Quarter Result on 31-Jul-2005 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 135.38%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 377,346 178,091 215,224 205,753 192,154 86,145 72,258 31.68%
PBT 11,375 8,047 6,356 5,300 6,336 704 361 77.62%
Tax -2,144 -1,521 -1,926 -1,661 -1,849 -411 -286 39.85%
NP 9,231 6,526 4,430 3,639 4,487 293 75 122.86%
-
NP to SH 9,261 6,526 4,430 3,639 4,487 293 75 122.98%
-
Tax Rate 18.85% 18.90% 30.30% 31.34% 29.18% 58.38% 79.22% -
Total Cost 368,115 171,565 210,794 202,114 187,667 85,852 72,183 31.16%
-
Net Worth 97,267 80,793 67,479 58,750 51,604 38,010 37,499 17.20%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 97,267 80,793 67,479 58,750 51,604 38,010 37,499 17.20%
NOSH 68,498 44,637 43,818 43,843 43,732 19,797 19,736 23.02%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 2.45% 3.66% 2.06% 1.77% 2.34% 0.34% 0.10% -
ROE 9.52% 8.08% 6.56% 6.19% 8.69% 0.77% 0.20% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 550.88 398.97 491.18 469.29 439.38 435.14 366.11 7.04%
EPS 13.52 14.62 10.11 8.30 10.26 1.48 0.38 81.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.81 1.54 1.34 1.18 1.92 1.90 -4.73%
Adjusted Per Share Value based on latest NOSH - 43,786
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 11.77 5.56 6.72 6.42 6.00 2.69 2.25 31.72%
EPS 0.29 0.20 0.14 0.11 0.14 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0252 0.0211 0.0183 0.0161 0.0119 0.0117 17.16%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.63 1.43 1.08 1.22 1.34 1.73 1.77 -
P/RPS 0.11 0.36 0.22 0.26 0.30 0.40 0.48 -21.75%
P/EPS 4.66 9.78 10.68 14.70 13.06 116.89 465.79 -53.54%
EY 21.46 10.22 9.36 6.80 7.66 0.86 0.21 116.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.79 0.70 0.91 1.14 0.90 0.93 -11.71%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 30/09/03 26/09/02 -
Price 0.64 0.88 1.09 1.20 1.27 1.65 1.56 -
P/RPS 0.12 0.22 0.22 0.26 0.29 0.38 0.43 -19.14%
P/EPS 4.73 6.02 10.78 14.46 12.38 111.49 410.53 -52.44%
EY 21.13 16.61 9.28 6.92 8.08 0.90 0.24 110.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.71 0.90 1.08 0.86 0.82 -9.50%

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