[YINSON] YoY Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 29.41%
YoY- 23.27%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 489,039 360,828 552,165 323,333 321,428 290,043 285,119 9.40%
PBT 16,360 5,766 15,216 10,799 9,919 8,138 8,460 11.61%
Tax -4,794 -1,641 -3,420 -2,294 -3,068 -2,519 -2,454 11.80%
NP 11,566 4,125 11,796 8,505 6,851 5,619 6,006 11.53%
-
NP to SH 11,724 4,665 11,783 8,445 6,851 5,619 6,006 11.78%
-
Tax Rate 29.30% 28.46% 22.48% 21.24% 30.93% 30.95% 29.01% -
Total Cost 477,473 356,703 540,369 314,828 314,577 284,424 279,113 9.35%
-
Net Worth 115,048 102,753 98,648 82,555 69,255 60,047 52,798 13.85%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 115,048 102,753 98,648 82,555 69,255 60,047 52,798 13.85%
NOSH 68,481 68,502 68,505 67,668 43,832 43,829 43,743 7.75%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 2.37% 1.14% 2.14% 2.63% 2.13% 1.94% 2.11% -
ROE 10.19% 4.54% 11.94% 10.23% 9.89% 9.36% 11.38% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 714.12 526.74 806.01 477.82 733.31 661.75 651.80 1.53%
EPS 17.12 6.81 17.20 12.48 15.63 12.82 13.73 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.50 1.44 1.22 1.58 1.37 1.207 5.66%
Adjusted Per Share Value based on latest NOSH - 65,494
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 15.26 11.26 17.23 10.09 10.03 9.05 8.90 9.39%
EPS 0.37 0.15 0.37 0.26 0.21 0.18 0.19 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0321 0.0308 0.0258 0.0216 0.0187 0.0165 13.82%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.90 0.62 0.54 0.78 1.16 1.18 1.27 -
P/RPS 0.13 0.12 0.07 0.16 0.16 0.18 0.19 -6.12%
P/EPS 5.26 9.10 3.14 6.25 7.42 9.20 9.25 -8.97%
EY 19.02 10.98 31.85 16.00 13.47 10.86 10.81 9.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 0.38 0.64 0.73 0.86 1.05 -10.48%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/12/10 29/12/09 24/12/08 27/12/07 22/12/06 29/12/05 30/12/04 -
Price 1.04 0.61 0.51 0.72 0.92 1.17 1.35 -
P/RPS 0.15 0.12 0.06 0.15 0.13 0.18 0.21 -5.45%
P/EPS 6.07 8.96 2.97 5.77 5.89 9.13 9.83 -7.71%
EY 16.46 11.16 33.73 17.33 16.99 10.96 10.17 8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.41 0.35 0.59 0.58 0.85 1.12 -9.38%

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