[YINSON] YoY Quarter Result on 31-Oct-2003 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 1.09%
YoY- 178.92%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 106,204 84,290 92,965 53,405 39,726 40,726 32,700 21.68%
PBT 3,563 2,838 2,124 782 207 193 520 37.79%
Tax -1,142 -858 -605 -319 -41 -141 -225 31.07%
NP 2,421 1,980 1,519 463 166 52 295 42.00%
-
NP to SH 2,421 1,980 1,519 463 166 52 295 42.00%
-
Tax Rate 32.05% 30.23% 28.48% 40.79% 19.81% 73.06% 43.27% -
Total Cost 103,783 82,310 91,446 52,942 39,560 40,674 32,405 21.39%
-
Net Worth 69,296 60,013 52,836 38,187 19,482 37,799 37,419 10.81%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 69,296 60,013 52,836 38,187 19,482 37,799 37,419 10.81%
NOSH 43,858 43,805 43,775 19,786 19,482 20,000 19,798 14.16%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 2.28% 2.35% 1.63% 0.87% 0.42% 0.13% 0.90% -
ROE 3.49% 3.30% 2.87% 1.21% 0.85% 0.14% 0.79% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 242.15 192.42 212.37 269.91 203.90 203.63 165.16 6.58%
EPS 5.52 4.52 3.47 2.34 0.84 0.26 1.49 24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.37 1.207 1.93 1.00 1.89 1.89 -2.94%
Adjusted Per Share Value based on latest NOSH - 19,786
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 3.31 2.63 2.90 1.67 1.24 1.27 1.02 21.66%
EPS 0.08 0.06 0.05 0.01 0.01 0.00 0.01 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0216 0.0187 0.0165 0.0119 0.0061 0.0118 0.0117 10.75%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.16 1.18 1.27 1.12 1.54 1.50 1.70 -
P/RPS 0.48 0.61 0.60 0.41 0.76 0.74 1.03 -11.94%
P/EPS 21.01 26.11 36.60 47.86 180.74 576.92 114.09 -24.56%
EY 4.76 3.83 2.73 2.09 0.55 0.17 0.88 32.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 1.05 0.58 1.54 0.79 0.90 -3.42%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 22/12/06 29/12/05 30/12/04 31/12/03 31/12/02 04/01/02 22/12/00 -
Price 0.92 1.17 1.35 1.22 1.47 1.80 1.88 -
P/RPS 0.38 0.61 0.64 0.45 0.72 0.88 1.14 -16.72%
P/EPS 16.67 25.88 38.90 52.14 172.53 692.31 126.17 -28.62%
EY 6.00 3.86 2.57 1.92 0.58 0.14 0.79 40.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.85 1.12 0.63 1.47 0.95 0.99 -8.52%

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