[YINSON] YoY TTM Result on 30-Apr-2006 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 3.44%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 601,529 548,586 396,793 444,813 424,842 256,761 159,085 24.79%
PBT 15,242 16,503 17,328 13,544 11,098 5,425 1,555 46.24%
Tax -4,064 -5,216 -3,710 -4,564 -3,728 -1,466 -727 33.18%
NP 11,178 11,287 13,618 8,980 7,370 3,959 828 54.24%
-
NP to SH 11,278 10,690 13,618 8,980 7,370 3,959 828 54.47%
-
Tax Rate 26.66% 31.61% 21.41% 33.70% 33.59% 27.02% 46.75% -
Total Cost 590,351 537,299 383,175 435,833 417,472 252,802 158,257 24.51%
-
Net Worth 100,091 90,340 43,844 64,859 56,496 49,405 37,572 17.72%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - 2,620 - 875 534 - -
Div Payout % - - 19.25% - 11.88% 13.49% - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 100,091 90,340 43,844 64,859 56,496 49,405 37,572 17.72%
NOSH 68,555 68,439 43,844 43,824 43,796 43,721 19,879 22.89%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 1.86% 2.06% 3.43% 2.02% 1.73% 1.54% 0.52% -
ROE 11.27% 11.83% 31.06% 13.85% 13.04% 8.01% 2.20% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 877.43 801.56 905.00 1,014.99 970.05 587.26 800.25 1.54%
EPS 16.45 15.62 31.06 20.49 16.83 9.05 4.17 25.67%
DPS 0.00 0.00 5.98 0.00 2.00 1.22 0.00 -
NAPS 1.46 1.32 1.00 1.48 1.29 1.13 1.89 -4.20%
Adjusted Per Share Value based on latest NOSH - 43,824
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 18.77 17.12 12.38 13.88 13.26 8.01 4.96 24.80%
EPS 0.35 0.33 0.42 0.28 0.23 0.12 0.03 50.54%
DPS 0.00 0.00 0.08 0.00 0.03 0.02 0.00 -
NAPS 0.0312 0.0282 0.0137 0.0202 0.0176 0.0154 0.0117 17.74%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.50 0.65 0.98 1.12 1.24 1.30 1.35 -
P/RPS 0.06 0.08 0.11 0.11 0.13 0.22 0.17 -15.92%
P/EPS 3.04 4.16 3.16 5.47 7.37 14.36 32.41 -32.56%
EY 32.90 24.03 31.69 18.30 13.57 6.97 3.09 48.26%
DY 0.00 0.00 6.10 0.00 1.61 0.94 0.00 -
P/NAPS 0.34 0.49 0.98 0.76 0.96 1.15 0.71 -11.53%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 26/06/09 30/06/08 29/06/07 27/06/06 29/06/05 28/06/04 26/06/03 -
Price 0.56 0.61 1.11 1.14 1.26 1.35 1.43 -
P/RPS 0.06 0.08 0.12 0.11 0.13 0.23 0.18 -16.71%
P/EPS 3.40 3.91 3.57 5.56 7.49 14.91 34.33 -31.95%
EY 29.38 25.61 27.98 17.97 13.36 6.71 2.91 46.96%
DY 0.00 0.00 5.39 0.00 1.59 0.90 0.00 -
P/NAPS 0.38 0.46 1.11 0.77 0.98 1.19 0.76 -10.90%

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