[YINSON] YoY TTM Result on 31-Jan-2006 [#4]

Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 11.83%
YoY- 6.52%
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 635,998 483,255 418,951 444,462 426,309 190,070 153,310 26.73%
PBT 17,422 18,571 15,150 13,080 12,087 2,160 1,450 51.28%
Tax -4,617 -4,906 -4,146 -4,399 -3,937 -692 -623 39.58%
NP 12,805 13,665 11,004 8,681 8,150 1,468 827 57.80%
-
NP to SH 12,810 13,000 11,004 8,681 8,150 1,468 827 57.81%
-
Tax Rate 26.50% 26.42% 27.37% 33.63% 32.57% 32.04% 42.97% -
Total Cost 623,193 469,590 407,947 435,781 418,159 188,602 152,483 26.41%
-
Net Worth 101,810 67,637 43,826 63,091 55,153 35,602 19,768 31.38%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - 2,620 - 875 534 - -
Div Payout % - - 23.82% - 10.74% 36.38% - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 101,810 67,637 43,826 63,091 55,153 35,602 19,768 31.38%
NOSH 69,733 67,637 43,826 43,813 43,772 35,602 19,768 23.35%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 2.01% 2.83% 2.63% 1.95% 1.91% 0.77% 0.54% -
ROE 12.58% 19.22% 25.11% 13.76% 14.78% 4.12% 4.18% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 912.04 714.47 955.92 1,014.44 973.91 533.87 775.53 2.73%
EPS 18.37 19.22 25.11 19.81 18.62 4.12 4.18 27.95%
DPS 0.00 0.00 5.98 0.00 2.00 1.50 0.00 -
NAPS 1.46 1.00 1.00 1.44 1.26 1.00 1.00 6.50%
Adjusted Per Share Value based on latest NOSH - 43,813
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 19.97 15.17 13.15 13.96 13.39 5.97 4.81 26.74%
EPS 0.40 0.41 0.35 0.27 0.26 0.05 0.03 53.92%
DPS 0.00 0.00 0.08 0.00 0.03 0.02 0.00 -
NAPS 0.032 0.0212 0.0138 0.0198 0.0173 0.0112 0.0062 31.42%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.50 0.75 0.94 1.10 1.35 1.40 1.55 -
P/RPS 0.05 0.10 0.10 0.11 0.14 0.26 0.20 -20.61%
P/EPS 2.72 3.90 3.74 5.55 7.25 33.95 37.05 -35.26%
EY 36.74 25.63 26.71 18.01 13.79 2.95 2.70 54.45%
DY 0.00 0.00 6.36 0.00 1.48 1.07 0.00 -
P/NAPS 0.34 0.75 0.94 0.76 1.07 1.40 1.55 -22.32%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/09 28/03/08 05/04/07 30/03/06 29/03/05 30/03/04 31/03/03 -
Price 0.53 0.63 0.93 1.14 1.25 1.35 1.32 -
P/RPS 0.06 0.09 0.10 0.11 0.13 0.25 0.17 -15.92%
P/EPS 2.89 3.28 3.70 5.75 6.71 32.74 31.55 -32.83%
EY 34.66 30.51 27.00 17.38 14.90 3.05 3.17 48.92%
DY 0.00 0.00 6.43 0.00 1.60 1.11 0.00 -
P/NAPS 0.36 0.63 0.93 0.79 0.99 1.35 1.32 -19.45%

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