[YINSON] YoY Cumulative 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- 158.02%
YoY- 212.4%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 321,428 290,043 285,119 139,550 111,984 102,918 92,733 23.00%
PBT 9,919 8,138 8,460 1,486 568 810 793 52.32%
Tax -3,068 -2,519 -2,454 -730 -326 -407 -348 43.70%
NP 6,851 5,619 6,006 756 242 403 445 57.69%
-
NP to SH 6,851 5,619 6,006 756 242 403 445 57.69%
-
Tax Rate 30.93% 30.95% 29.01% 49.13% 57.39% 50.25% 43.88% -
Total Cost 314,577 284,424 279,113 138,794 111,742 102,515 92,288 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 9.89% 9.36% 11.38% 1.98% 1.22% 1.08% 1.19% -
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 733.31 661.75 651.80 705.13 565.88 520.97 468.87 7.73%
EPS 15.63 12.82 13.73 3.82 1.22 2.04 2.25 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 10.03 9.05 8.90 4.35 3.49 3.21 2.89 23.03%
EPS 0.21 0.18 0.19 0.02 0.01 0.01 0.01 66.06%
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 0.16 0.18 0.19 0.16 0.27 0.29 0.36 -12.63%
P/EPS 7.42 9.20 9.25 29.32 125.93 73.53 75.56 -32.06%
EY 13.47 10.86 10.81 3.41 0.79 1.36 1.32 47.25%
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 0.13 0.18 0.21 0.17 0.26 0.35 0.40 -17.07%
P/EPS 5.89 9.13 9.83 31.94 120.21 88.24 83.56 -35.71%
EY 16.99 10.96 10.17 3.13 0.83 1.13 1.20 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