[YINSON] YoY Quarter Result on 31-Jul-2009 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 107.13%
YoY- -82.03%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 235,768 158,630 148,538 108,723 230,918 96,994 111,969 13.20%
PBT 12,872 6,233 5,939 1,740 8,513 3,118 3,605 23.60%
Tax -2,188 -819 -1,460 -623 -1,364 -1,051 -1,020 13.55%
NP 10,684 5,414 4,479 1,117 7,149 2,067 2,585 26.65%
-
NP to SH 9,847 5,470 4,489 1,278 7,111 2,067 2,585 24.94%
-
Tax Rate 17.00% 13.14% 24.58% 35.80% 16.02% 33.71% 28.29% -
Total Cost 225,084 153,216 144,059 107,606 223,769 94,927 109,384 12.76%
-
Net Worth 259,905 139,829 114,452 101,146 97,279 80,804 67,472 25.17%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 259,905 139,829 114,452 101,146 97,279 80,804 67,472 25.17%
NOSH 196,155 72,450 68,534 68,342 68,506 44,643 43,813 28.35%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 4.53% 3.41% 3.02% 1.03% 3.10% 2.13% 2.31% -
ROE 3.79% 3.91% 3.92% 1.26% 7.31% 2.56% 3.83% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 120.19 218.95 216.74 159.09 337.07 217.26 255.56 -11.80%
EPS 5.02 7.55 6.55 1.87 10.38 4.63 5.90 -2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.325 1.93 1.67 1.48 1.42 1.81 1.54 -2.47%
Adjusted Per Share Value based on latest NOSH - 68,342
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 7.36 4.95 4.63 3.39 7.20 3.03 3.49 13.22%
EPS 0.31 0.17 0.14 0.04 0.22 0.06 0.08 25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0811 0.0436 0.0357 0.0316 0.0304 0.0252 0.0211 25.13%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.10 2.20 0.75 0.62 0.63 1.43 1.08 -
P/RPS 1.75 1.00 0.35 0.39 0.19 0.66 0.42 26.82%
P/EPS 41.83 29.14 11.45 33.16 6.07 30.89 18.31 14.74%
EY 2.39 3.43 8.73 3.02 16.48 3.24 5.46 -12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.14 0.45 0.42 0.44 0.79 0.70 14.51%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 26/09/11 28/09/10 28/09/09 29/09/08 02/10/07 22/09/06 -
Price 1.81 1.62 0.76 0.64 0.64 0.88 1.09 -
P/RPS 1.51 0.74 0.35 0.40 0.19 0.41 0.43 23.26%
P/EPS 36.06 21.46 11.60 34.22 6.17 19.01 18.47 11.78%
EY 2.77 4.66 8.62 2.92 16.22 5.26 5.41 -10.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.84 0.46 0.43 0.45 0.49 0.71 11.56%

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