[YINSON] YoY TTM Result on 31-Jul-2009 [#2]

Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -51.72%
YoY- -65.39%
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 860,310 663,400 582,458 479,334 682,510 381,818 453,907 11.23%
PBT 44,895 27,596 20,081 8,469 21,898 16,841 14,136 21.21%
Tax -9,514 -5,915 -5,112 -3,323 -5,529 -3,741 -4,664 12.60%
NP 35,381 21,681 14,969 5,146 16,369 13,100 9,472 24.53%
-
NP to SH 34,487 21,946 15,275 5,445 15,734 13,100 9,472 24.00%
-
Tax Rate 21.19% 21.43% 25.46% 39.24% 25.25% 22.21% 32.99% -
Total Cost 824,929 641,719 567,489 474,188 666,141 368,718 444,435 10.84%
-
Net Worth 259,905 139,829 114,452 101,146 97,279 44,643 67,472 25.17%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - 2,620 - -
Div Payout % - - - - - 20.01% - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 259,905 139,829 114,452 101,146 97,279 44,643 67,472 25.17%
NOSH 196,155 72,450 68,534 68,342 68,506 44,643 43,813 28.35%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 4.11% 3.27% 2.57% 1.07% 2.40% 3.43% 2.09% -
ROE 13.27% 15.69% 13.35% 5.38% 16.17% 29.34% 14.04% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 438.59 915.66 849.88 701.37 996.27 855.26 1,036.00 -13.33%
EPS 17.58 30.29 22.29 7.97 22.97 29.34 21.62 -3.38%
DPS 0.00 0.00 0.00 0.00 0.00 5.98 0.00 -
NAPS 1.325 1.93 1.67 1.48 1.42 1.00 1.54 -2.47%
Adjusted Per Share Value based on latest NOSH - 68,342
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 27.01 20.83 18.29 15.05 21.43 11.99 14.25 11.23%
EPS 1.08 0.69 0.48 0.17 0.49 0.41 0.30 23.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.0816 0.0439 0.0359 0.0318 0.0305 0.014 0.0212 25.16%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 2.10 2.20 0.75 0.62 0.63 1.43 1.08 -
P/RPS 0.48 0.24 0.09 0.09 0.06 0.17 0.10 29.84%
P/EPS 11.94 7.26 3.37 7.78 2.74 4.87 5.00 15.59%
EY 8.37 13.77 29.72 12.85 36.46 20.52 20.02 -13.51%
DY 0.00 0.00 0.00 0.00 0.00 4.18 0.00 -
P/NAPS 1.58 1.14 0.45 0.42 0.44 1.43 0.70 14.51%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 26/09/11 28/09/10 28/09/09 29/09/08 02/10/07 22/09/06 -
Price 1.81 1.62 0.76 0.64 0.64 0.88 1.09 -
P/RPS 0.41 0.18 0.09 0.09 0.06 0.10 0.11 24.49%
P/EPS 10.29 5.35 3.41 8.03 2.79 3.00 5.04 12.62%
EY 9.71 18.70 29.33 12.45 35.89 33.34 19.83 -11.21%
DY 0.00 0.00 0.00 0.00 0.00 6.80 0.00 -
P/NAPS 1.37 0.84 0.46 0.43 0.45 0.88 0.71 11.56%

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