[YINSON] YoY TTM Result on 31-Jan-2007 [#4]

Announcement Date
05-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 11.01%
YoY- 26.76%
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 470,288 635,998 483,255 418,951 444,462 426,309 190,070 16.28%
PBT 10,223 17,422 18,571 15,150 13,080 12,087 2,160 29.54%
Tax -2,831 -4,617 -4,906 -4,146 -4,399 -3,937 -692 26.43%
NP 7,392 12,805 13,665 11,004 8,681 8,150 1,468 30.88%
-
NP to SH 7,950 12,810 13,000 11,004 8,681 8,150 1,468 32.48%
-
Tax Rate 27.69% 26.50% 26.42% 27.37% 33.63% 32.57% 32.04% -
Total Cost 462,896 623,193 469,590 407,947 435,781 418,159 188,602 16.12%
-
Net Worth 68,519 101,810 67,637 43,826 63,091 55,153 35,602 11.51%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - 2,620 - 875 534 -
Div Payout % - - - 23.82% - 10.74% 36.38% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 68,519 101,810 67,637 43,826 63,091 55,153 35,602 11.51%
NOSH 68,519 69,733 67,637 43,826 43,813 43,772 35,602 11.51%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 1.57% 2.01% 2.83% 2.63% 1.95% 1.91% 0.77% -
ROE 11.60% 12.58% 19.22% 25.11% 13.76% 14.78% 4.12% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 686.36 912.04 714.47 955.92 1,014.44 973.91 533.87 4.27%
EPS 11.60 18.37 19.22 25.11 19.81 18.62 4.12 18.81%
DPS 0.00 0.00 0.00 5.98 0.00 2.00 1.50 -
NAPS 1.00 1.46 1.00 1.00 1.44 1.26 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 43,826
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 14.77 19.97 15.17 13.15 13.96 13.39 5.97 16.28%
EPS 0.25 0.40 0.41 0.35 0.27 0.26 0.05 30.73%
DPS 0.00 0.00 0.00 0.08 0.00 0.03 0.02 -
NAPS 0.0215 0.032 0.0212 0.0138 0.0198 0.0173 0.0112 11.47%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.64 0.50 0.75 0.94 1.10 1.35 1.40 -
P/RPS 0.09 0.05 0.10 0.10 0.11 0.14 0.26 -16.19%
P/EPS 5.52 2.72 3.90 3.74 5.55 7.25 33.95 -26.10%
EY 18.13 36.74 25.63 26.71 18.01 13.79 2.95 35.30%
DY 0.00 0.00 0.00 6.36 0.00 1.48 1.07 -
P/NAPS 0.64 0.34 0.75 0.94 0.76 1.07 1.40 -12.22%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/03/10 30/03/09 28/03/08 05/04/07 30/03/06 29/03/05 30/03/04 -
Price 0.95 0.53 0.63 0.93 1.14 1.25 1.35 -
P/RPS 0.14 0.06 0.09 0.10 0.11 0.13 0.25 -9.20%
P/EPS 8.19 2.89 3.28 3.70 5.75 6.71 32.74 -20.60%
EY 12.21 34.66 30.51 27.00 17.38 14.90 3.05 25.98%
DY 0.00 0.00 0.00 6.43 0.00 1.60 1.11 -
P/NAPS 0.95 0.36 0.63 0.93 0.79 0.99 1.35 -5.68%

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