[YINSON] YoY TTM Result on 31-Jul-2007 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
02-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -3.8%
YoY- 38.3%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 582,458 479,334 682,510 381,818 453,907 439,934 296,079 11.93%
PBT 20,081 8,469 21,898 16,841 14,136 11,051 7,792 17.08%
Tax -5,112 -3,323 -5,529 -3,741 -4,664 -3,749 -2,130 15.70%
NP 14,969 5,146 16,369 13,100 9,472 7,302 5,662 17.58%
-
NP to SH 15,275 5,445 15,734 13,100 9,472 7,302 5,662 17.97%
-
Tax Rate 25.46% 39.24% 25.25% 22.21% 32.99% 33.92% 27.34% -
Total Cost 567,489 474,188 666,141 368,718 444,435 432,632 290,417 11.80%
-
Net Worth 114,452 101,146 97,279 44,643 67,472 58,674 51,619 14.18%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - 2,620 - 875 534 -
Div Payout % - - - 20.01% - 11.99% 9.43% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 114,452 101,146 97,279 44,643 67,472 58,674 51,619 14.18%
NOSH 68,534 68,342 68,506 44,643 43,813 43,786 43,744 7.76%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 2.57% 1.07% 2.40% 3.43% 2.09% 1.66% 1.91% -
ROE 13.35% 5.38% 16.17% 29.34% 14.04% 12.45% 10.97% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 849.88 701.37 996.27 855.26 1,036.00 1,004.72 676.83 3.86%
EPS 22.29 7.97 22.97 29.34 21.62 16.68 12.94 9.48%
DPS 0.00 0.00 0.00 5.98 0.00 2.00 1.22 -
NAPS 1.67 1.48 1.42 1.00 1.54 1.34 1.18 5.95%
Adjusted Per Share Value based on latest NOSH - 44,643
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 18.17 14.96 21.29 11.91 14.16 13.73 9.24 11.92%
EPS 0.48 0.17 0.49 0.41 0.30 0.23 0.18 17.75%
DPS 0.00 0.00 0.00 0.08 0.00 0.03 0.02 -
NAPS 0.0357 0.0316 0.0304 0.0139 0.0211 0.0183 0.0161 14.18%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.75 0.62 0.63 1.43 1.08 1.22 1.34 -
P/RPS 0.09 0.09 0.06 0.17 0.10 0.12 0.20 -12.45%
P/EPS 3.37 7.78 2.74 4.87 5.00 7.32 10.35 -17.04%
EY 29.72 12.85 36.46 20.52 20.02 13.67 9.66 20.58%
DY 0.00 0.00 0.00 4.18 0.00 1.64 0.91 -
P/NAPS 0.45 0.42 0.44 1.43 0.70 0.91 1.14 -14.34%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 28/09/10 28/09/09 29/09/08 02/10/07 22/09/06 23/09/05 24/09/04 -
Price 0.76 0.64 0.64 0.88 1.09 1.20 1.27 -
P/RPS 0.09 0.09 0.06 0.10 0.11 0.12 0.19 -11.70%
P/EPS 3.41 8.03 2.79 3.00 5.04 7.20 9.81 -16.14%
EY 29.33 12.45 35.89 33.34 19.83 13.90 10.19 19.25%
DY 0.00 0.00 0.00 6.80 0.00 1.67 0.96 -
P/NAPS 0.46 0.43 0.45 0.88 0.71 0.90 1.08 -13.25%

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