[YINSON] YoY TTM Result on 31-Jul-2008 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 47.18%
YoY- 20.11%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 663,400 582,458 479,334 682,510 381,818 453,907 439,934 7.08%
PBT 27,596 20,081 8,469 21,898 16,841 14,136 11,051 16.46%
Tax -5,915 -5,112 -3,323 -5,529 -3,741 -4,664 -3,749 7.89%
NP 21,681 14,969 5,146 16,369 13,100 9,472 7,302 19.87%
-
NP to SH 21,946 15,275 5,445 15,734 13,100 9,472 7,302 20.12%
-
Tax Rate 21.43% 25.46% 39.24% 25.25% 22.21% 32.99% 33.92% -
Total Cost 641,719 567,489 474,188 666,141 368,718 444,435 432,632 6.78%
-
Net Worth 139,829 114,452 101,146 97,279 44,643 67,472 58,674 15.56%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - 2,620 - 875 -
Div Payout % - - - - 20.01% - 11.99% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 139,829 114,452 101,146 97,279 44,643 67,472 58,674 15.56%
NOSH 72,450 68,534 68,342 68,506 44,643 43,813 43,786 8.75%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 3.27% 2.57% 1.07% 2.40% 3.43% 2.09% 1.66% -
ROE 15.69% 13.35% 5.38% 16.17% 29.34% 14.04% 12.45% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 915.66 849.88 701.37 996.27 855.26 1,036.00 1,004.72 -1.53%
EPS 30.29 22.29 7.97 22.97 29.34 21.62 16.68 10.44%
DPS 0.00 0.00 0.00 0.00 5.98 0.00 2.00 -
NAPS 1.93 1.67 1.48 1.42 1.00 1.54 1.34 6.26%
Adjusted Per Share Value based on latest NOSH - 68,506
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 20.68 18.16 14.95 21.28 11.90 14.15 13.72 7.07%
EPS 0.68 0.48 0.17 0.49 0.41 0.30 0.23 19.79%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.03 -
NAPS 0.0436 0.0357 0.0315 0.0303 0.0139 0.021 0.0183 15.56%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 2.20 0.75 0.62 0.63 1.43 1.08 1.22 -
P/RPS 0.24 0.09 0.09 0.06 0.17 0.10 0.12 12.24%
P/EPS 7.26 3.37 7.78 2.74 4.87 5.00 7.32 -0.13%
EY 13.77 29.72 12.85 36.46 20.52 20.02 13.67 0.12%
DY 0.00 0.00 0.00 0.00 4.18 0.00 1.64 -
P/NAPS 1.14 0.45 0.42 0.44 1.43 0.70 0.91 3.82%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 26/09/11 28/09/10 28/09/09 29/09/08 02/10/07 22/09/06 23/09/05 -
Price 1.62 0.76 0.64 0.64 0.88 1.09 1.20 -
P/RPS 0.18 0.09 0.09 0.06 0.10 0.11 0.12 6.98%
P/EPS 5.35 3.41 8.03 2.79 3.00 5.04 7.20 -4.82%
EY 18.70 29.33 12.45 35.89 33.34 19.83 13.90 5.06%
DY 0.00 0.00 0.00 0.00 6.80 0.00 1.67 -
P/NAPS 0.84 0.46 0.43 0.45 0.88 0.71 0.90 -1.14%

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