[YINSON] YoY Quarter Result on 30-Apr-2009 [#1]

Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -39.98%
YoY- -71.29%
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 264,152 196,804 184,314 111,959 146,428 81,097 103,255 16.93%
PBT 14,087 8,600 6,340 681 2,861 4,929 2,751 31.25%
Tax -3,069 -1,463 -1,671 -227 -780 -470 -906 22.52%
NP 11,018 7,137 4,669 454 2,081 4,459 1,845 34.65%
-
NP to SH 10,696 7,155 4,731 617 2,149 4,459 1,845 33.99%
-
Tax Rate 21.79% 17.01% 26.36% 33.33% 27.26% 9.54% 32.93% -
Total Cost 253,134 189,667 179,645 111,505 144,347 76,638 101,410 16.45%
-
Net Worth 238,733 128,721 109,545 100,091 90,340 78,481 64,859 24.23%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 238,733 128,721 109,545 100,091 90,340 78,481 64,859 24.23%
NOSH 187,978 68,468 68,465 68,555 68,439 43,844 43,824 27.43%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 4.17% 3.63% 2.53% 0.41% 1.42% 5.50% 1.79% -
ROE 4.48% 5.56% 4.32% 0.62% 2.38% 5.68% 2.84% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 140.52 287.44 269.21 163.31 213.95 184.96 235.61 -8.24%
EPS 5.69 10.45 6.91 0.90 3.14 10.17 4.21 5.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.88 1.60 1.46 1.32 1.79 1.48 -2.51%
Adjusted Per Share Value based on latest NOSH - 68,555
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 8.29 6.18 5.79 3.52 4.60 2.55 3.24 16.93%
EPS 0.34 0.22 0.15 0.02 0.07 0.14 0.06 33.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.0404 0.0344 0.0314 0.0284 0.0246 0.0204 24.20%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.78 1.08 0.82 0.50 0.65 0.98 1.12 -
P/RPS 1.27 0.38 0.30 0.31 0.30 0.53 0.48 17.58%
P/EPS 31.28 10.33 11.87 55.56 20.70 9.64 26.60 2.73%
EY 3.20 9.68 8.43 1.80 4.83 10.38 3.76 -2.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.57 0.51 0.34 0.49 0.55 0.76 10.70%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 28/06/11 29/06/10 26/06/09 30/06/08 29/06/07 27/06/06 -
Price 2.15 1.82 0.78 0.56 0.61 1.11 1.14 -
P/RPS 1.53 0.63 0.29 0.34 0.29 0.60 0.48 21.29%
P/EPS 37.79 17.42 11.29 62.22 19.43 10.91 27.08 5.70%
EY 2.65 5.74 8.86 1.61 5.15 9.16 3.69 -5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.97 0.49 0.38 0.46 0.62 0.77 13.98%

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