[YINSON] YoY Quarter Result on 31-Jan-2004 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 53.78%
YoY- 39.06%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Revenue 97,523 154,393 141,190 50,520 41,382 34,418 34,418 23.00%
PBT 5,231 4,942 3,627 674 885 535 535 57.34%
Tax -1,078 -1,880 -1,483 38 -373 -339 -339 25.85%
NP 4,153 3,062 2,144 712 512 196 196 83.49%
-
NP to SH 4,153 3,062 2,144 712 512 196 196 83.49%
-
Tax Rate 20.61% 38.04% 40.89% -5.64% 42.15% 63.36% 63.36% -
Total Cost 93,370 151,331 139,046 49,808 40,870 34,222 34,222 22.08%
-
Net Worth 43,826 63,091 55,153 35,602 37,955 37,616 0 -
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Div 2,620 - 875 534 - - - -
Div Payout % 63.11% - 40.83% 75.00% - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Net Worth 43,826 63,091 55,153 35,602 37,955 37,616 0 -
NOSH 43,826 43,813 43,772 35,602 19,768 19,797 19,797 17.11%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
NP Margin 4.26% 1.98% 1.52% 1.41% 1.24% 0.57% 0.57% -
ROE 9.48% 4.85% 3.89% 2.00% 1.35% 0.52% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
RPS 222.52 352.39 322.55 141.90 209.33 173.85 173.85 5.02%
EPS 6.23 6.99 4.90 1.99 2.59 0.99 0.99 44.14%
DPS 5.98 0.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 1.00 1.44 1.26 1.00 1.92 1.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 35,602
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
RPS 3.04 4.82 4.41 1.58 1.29 1.07 1.07 23.07%
EPS 0.13 0.10 0.07 0.02 0.02 0.01 0.01 66.51%
DPS 0.08 0.00 0.03 0.02 0.00 0.00 0.00 -
NAPS 0.0137 0.0197 0.0172 0.0111 0.0118 0.0117 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 21/01/02 -
Price 0.94 1.10 1.35 1.40 1.55 1.80 1.80 -
P/RPS 0.42 0.31 0.42 0.99 0.74 1.04 1.04 -16.49%
P/EPS 9.92 15.74 27.56 70.00 59.85 181.82 181.82 -43.90%
EY 10.08 6.35 3.63 1.43 1.67 0.55 0.55 78.28%
DY 6.36 0.00 1.48 1.07 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 1.07 1.40 0.81 0.95 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 21/01/02 CAGR
Date 05/04/07 30/03/06 29/03/05 30/03/04 31/03/03 29/03/02 - -
Price 0.93 1.14 1.25 1.35 1.32 1.80 0.00 -
P/RPS 0.42 0.32 0.39 0.95 0.63 1.04 0.00 -
P/EPS 9.81 16.31 25.52 67.50 50.97 181.82 0.00 -
EY 10.19 6.13 3.92 1.48 1.96 0.55 0.00 -
DY 6.43 0.00 1.60 1.11 0.00 0.00 0.00 -
P/NAPS 0.93 0.79 0.99 1.35 0.69 0.95 0.00 -

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