[YINSON] YoY TTM Result on 31-Oct-2002 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -6.41%
YoY- 134.22%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 431,259 335,639 180,876 146,402 131,109 117,319 40,286 -2.48%
PBT 11,765 9,134 2,368 1,103 681 945 661 -3.01%
Tax -4,002 -2,416 -1,027 -665 -278 -209 -220 -3.03%
NP 7,763 6,718 1,341 438 403 736 441 -3.00%
-
NP to SH 7,763 6,718 1,341 438 187 400 441 -3.00%
-
Tax Rate 34.02% 26.45% 43.37% 60.29% 40.82% 22.12% 33.28% -
Total Cost 423,496 328,921 179,535 145,964 130,706 116,583 39,845 -2.48%
-
Net Worth 60,013 52,836 19,786 19,482 37,799 37,419 18,666 -1.23%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 875 534 - - - 195 - -100.00%
Div Payout % 11.28% 7.95% - - - 48.91% - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 60,013 52,836 19,786 19,482 37,799 37,419 18,666 -1.23%
NOSH 43,805 43,775 19,786 19,482 20,000 19,798 18,666 -0.90%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 1.80% 2.00% 0.74% 0.30% 0.31% 0.63% 1.09% -
ROE 12.94% 12.71% 6.78% 2.25% 0.49% 1.07% 2.36% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 984.49 766.73 914.15 751.44 655.55 592.56 215.82 -1.60%
EPS 17.72 15.35 6.78 2.25 0.94 2.02 2.36 -2.12%
DPS 2.00 1.22 0.00 0.00 0.00 1.00 0.00 -100.00%
NAPS 1.37 1.207 1.00 1.00 1.89 1.89 1.00 -0.33%
Adjusted Per Share Value based on latest NOSH - 19,482
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 13.46 10.47 5.64 4.57 4.09 3.66 1.26 -2.48%
EPS 0.24 0.21 0.04 0.01 0.01 0.01 0.01 -3.32%
DPS 0.03 0.02 0.00 0.00 0.00 0.01 0.00 -100.00%
NAPS 0.0187 0.0165 0.0062 0.0061 0.0118 0.0117 0.0058 -1.23%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 1.18 1.27 1.12 1.54 1.50 1.70 0.00 -
P/RPS 0.12 0.17 0.12 0.20 0.23 0.29 0.00 -100.00%
P/EPS 6.66 8.28 16.53 68.50 160.43 84.14 0.00 -100.00%
EY 15.02 12.08 6.05 1.46 0.62 1.19 0.00 -100.00%
DY 1.69 0.96 0.00 0.00 0.00 0.59 0.00 -100.00%
P/NAPS 0.86 1.05 1.12 1.54 0.79 0.90 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 29/12/05 30/12/04 31/12/03 31/12/02 04/01/02 22/12/00 - -
Price 1.17 1.35 1.22 1.47 1.80 1.88 0.00 -
P/RPS 0.12 0.18 0.13 0.20 0.27 0.32 0.00 -100.00%
P/EPS 6.60 8.80 18.00 65.39 192.51 93.05 0.00 -100.00%
EY 15.15 11.37 5.56 1.53 0.52 1.07 0.00 -100.00%
DY 1.71 0.90 0.00 0.00 0.00 0.53 0.00 -100.00%
P/NAPS 0.85 1.12 1.22 1.47 0.95 0.99 0.00 -100.00%

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