[YINSON] YoY Quarter Result on 31-Jan-2003 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- 208.43%
YoY- 161.22%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 31/01/01 CAGR
Revenue 154,393 141,190 50,520 41,382 34,418 34,418 28,191 40.48%
PBT 4,942 3,627 674 885 535 535 -129 -
Tax -1,880 -1,483 38 -373 -339 -339 129 -
NP 3,062 2,144 712 512 196 196 0 -
-
NP to SH 3,062 2,144 712 512 196 196 -216 -
-
Tax Rate 38.04% 40.89% -5.64% 42.15% 63.36% 63.36% - -
Total Cost 151,331 139,046 49,808 40,870 34,222 34,222 28,191 39.92%
-
Net Worth 63,091 55,153 35,602 37,955 37,616 0 37,053 11.22%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 31/01/01 CAGR
Div - 875 534 - - - - -
Div Payout % - 40.83% 75.00% - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 31/01/01 CAGR
Net Worth 63,091 55,153 35,602 37,955 37,616 0 37,053 11.22%
NOSH 43,813 43,772 35,602 19,768 19,797 19,797 19,814 17.18%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 31/01/01 CAGR
NP Margin 1.98% 1.52% 1.41% 1.24% 0.57% 0.57% 0.00% -
ROE 4.85% 3.89% 2.00% 1.35% 0.52% 0.00% -0.58% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 31/01/01 CAGR
RPS 352.39 322.55 141.90 209.33 173.85 173.85 142.27 19.87%
EPS 6.99 4.90 1.99 2.59 0.99 0.99 -1.09 -
DPS 0.00 2.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.26 1.00 1.92 1.90 0.00 1.87 -5.08%
Adjusted Per Share Value based on latest NOSH - 19,768
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 31/01/01 CAGR
RPS 4.82 4.41 1.58 1.29 1.07 1.07 0.88 40.48%
EPS 0.10 0.07 0.02 0.02 0.01 0.01 -0.01 -
DPS 0.00 0.03 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0197 0.0172 0.0111 0.0118 0.0117 0.00 0.0116 11.16%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 31/01/01 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 21/01/02 31/01/01 -
Price 1.10 1.35 1.40 1.55 1.80 1.80 1.89 -
P/RPS 0.31 0.42 0.99 0.74 1.04 1.04 1.33 -25.25%
P/EPS 15.74 27.56 70.00 59.85 181.82 181.82 -173.38 -
EY 6.35 3.63 1.43 1.67 0.55 0.55 -0.58 -
DY 0.00 1.48 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.07 1.40 0.81 0.95 0.00 1.01 -5.52%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 31/01/01 CAGR
Date 30/03/06 29/03/05 30/03/04 31/03/03 29/03/02 - 29/03/01 -
Price 1.14 1.25 1.35 1.32 1.80 0.00 1.62 -
P/RPS 0.32 0.39 0.95 0.63 1.04 0.00 1.14 -22.42%
P/EPS 16.31 25.52 67.50 50.97 181.82 0.00 -148.61 -
EY 6.13 3.92 1.48 1.96 0.55 0.00 -0.67 -
DY 0.00 1.60 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.99 1.35 0.69 0.95 0.00 0.87 -1.90%

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