[YINSON] YoY Quarter Result on 31-Oct-2008 [#3]

Announcement Date
24-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -64.53%
YoY- 31.42%
View:
Show?
Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 194,478 156,187 140,146 174,819 145,242 106,204 84,290 14.94%
PBT 9,796 4,081 3,345 3,841 2,752 3,563 2,838 22.92%
Tax -1,763 -1,663 -791 -1,276 -773 -1,142 -858 12.74%
NP 8,033 2,418 2,554 2,565 1,979 2,421 1,980 26.27%
-
NP to SH 8,066 2,504 2,770 2,522 1,919 2,421 1,980 26.36%
-
Tax Rate 18.00% 40.75% 23.65% 33.22% 28.09% 32.05% 30.23% -
Total Cost 186,445 153,769 137,592 172,254 143,263 103,783 82,310 14.59%
-
Net Worth 146,259 114,937 102,846 98,686 79,903 69,296 60,013 15.99%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 146,259 114,937 102,846 98,686 79,903 69,296 60,013 15.99%
NOSH 72,405 68,415 68,564 68,532 65,494 43,858 43,805 8.73%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 4.13% 1.55% 1.82% 1.47% 1.36% 2.28% 2.35% -
ROE 5.51% 2.18% 2.69% 2.56% 2.40% 3.49% 3.30% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 268.59 228.29 204.40 255.09 221.76 242.15 192.42 5.71%
EPS 11.14 3.66 4.04 3.68 2.93 5.52 4.52 16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.68 1.50 1.44 1.22 1.58 1.37 6.68%
Adjusted Per Share Value based on latest NOSH - 68,532
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 6.11 4.90 4.40 5.49 4.56 3.33 2.65 14.93%
EPS 0.25 0.08 0.09 0.08 0.06 0.08 0.06 26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0361 0.0323 0.031 0.0251 0.0218 0.0188 16.03%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.91 0.90 0.62 0.54 0.78 1.16 1.18 -
P/RPS 0.71 0.39 0.30 0.21 0.35 0.48 0.61 2.56%
P/EPS 17.15 24.59 15.35 14.67 26.62 21.01 26.11 -6.76%
EY 5.83 4.07 6.52 6.81 3.76 4.76 3.83 7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.54 0.41 0.38 0.64 0.73 0.86 1.67%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 22/12/06 29/12/05 -
Price 1.91 1.04 0.61 0.51 0.72 0.92 1.17 -
P/RPS 0.71 0.46 0.30 0.20 0.32 0.38 0.61 2.56%
P/EPS 17.15 28.42 15.10 13.86 24.57 16.67 25.88 -6.62%
EY 5.83 3.52 6.62 7.22 4.07 6.00 3.86 7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.62 0.41 0.35 0.59 0.58 0.85 1.87%

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