[YINSON] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -11.96%
YoY- 5.5%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 783,172 653,308 542,643 601,529 548,586 396,793 444,813 9.87%
PBT 38,256 27,302 15,882 15,242 16,503 17,328 13,544 18.87%
Tax -8,145 -6,556 -4,275 -4,064 -5,216 -3,710 -4,564 10.12%
NP 30,111 20,746 11,607 11,178 11,287 13,618 8,980 22.31%
-
NP to SH 30,110 20,965 12,064 11,278 10,690 13,618 8,980 22.31%
-
Tax Rate 21.29% 24.01% 26.92% 26.66% 31.61% 21.41% 33.70% -
Total Cost 753,061 632,562 531,036 590,351 537,299 383,175 435,833 9.53%
-
Net Worth 238,733 68,468 109,545 100,091 90,340 43,844 64,859 24.23%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - 2,620 - -
Div Payout % - - - - - 19.25% - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 238,733 68,468 109,545 100,091 90,340 43,844 64,859 24.23%
NOSH 187,978 68,468 68,465 68,555 68,439 43,844 43,824 27.43%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 3.84% 3.18% 2.14% 1.86% 2.06% 3.43% 2.02% -
ROE 12.61% 30.62% 11.01% 11.27% 11.83% 31.06% 13.85% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 416.63 954.17 792.57 877.43 801.56 905.00 1,014.99 -13.78%
EPS 16.02 30.62 17.62 16.45 15.62 31.06 20.49 -4.01%
DPS 0.00 0.00 0.00 0.00 0.00 5.98 0.00 -
NAPS 1.27 1.00 1.60 1.46 1.32 1.00 1.48 -2.51%
Adjusted Per Share Value based on latest NOSH - 68,555
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 24.44 20.38 16.93 18.77 17.12 12.38 13.88 9.87%
EPS 0.94 0.65 0.38 0.35 0.33 0.42 0.28 22.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.0745 0.0214 0.0342 0.0312 0.0282 0.0137 0.0202 24.27%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.78 1.08 0.82 0.50 0.65 0.98 1.12 -
P/RPS 0.43 0.11 0.10 0.06 0.08 0.11 0.11 25.48%
P/EPS 11.11 3.53 4.65 3.04 4.16 3.16 5.47 12.52%
EY 9.00 28.35 21.49 32.90 24.03 31.69 18.30 -11.14%
DY 0.00 0.00 0.00 0.00 0.00 6.10 0.00 -
P/NAPS 1.40 1.08 0.51 0.34 0.49 0.98 0.76 10.70%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 28/06/11 29/06/10 26/06/09 30/06/08 29/06/07 27/06/06 -
Price 2.15 1.82 0.78 0.56 0.61 1.11 1.14 -
P/RPS 0.52 0.19 0.10 0.06 0.08 0.12 0.11 29.51%
P/EPS 13.42 5.94 4.43 3.40 3.91 3.57 5.56 15.80%
EY 7.45 16.82 22.59 29.38 25.61 27.98 17.97 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 5.39 0.00 -
P/NAPS 1.69 1.82 0.49 0.38 0.46 1.11 0.77 13.98%

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