[YINSON] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 28.45%
YoY- 206.16%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 475,821 431,259 335,639 180,876 146,402 131,109 117,319 26.26%
PBT 14,861 11,765 9,134 2,368 1,103 681 945 58.25%
Tax -4,948 -4,002 -2,416 -1,027 -665 -278 -209 69.41%
NP 9,913 7,763 6,718 1,341 438 403 736 54.21%
-
NP to SH 9,913 7,763 6,718 1,341 438 187 400 70.70%
-
Tax Rate 33.30% 34.02% 26.45% 43.37% 60.29% 40.82% 22.12% -
Total Cost 465,908 423,496 328,921 179,535 145,964 130,706 116,583 25.95%
-
Net Worth 43,858 60,013 52,836 19,786 19,482 37,799 37,419 2.68%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - 875 534 - - - 195 -
Div Payout % - 11.28% 7.95% - - - 48.91% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 43,858 60,013 52,836 19,786 19,482 37,799 37,419 2.68%
NOSH 43,858 43,805 43,775 19,786 19,482 20,000 19,798 14.16%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 2.08% 1.80% 2.00% 0.74% 0.30% 0.31% 0.63% -
ROE 22.60% 12.94% 12.71% 6.78% 2.25% 0.49% 1.07% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 1,084.90 984.49 766.73 914.15 751.44 655.55 592.56 10.60%
EPS 22.60 17.72 15.35 6.78 2.25 0.94 2.02 49.52%
DPS 0.00 2.00 1.22 0.00 0.00 0.00 1.00 -
NAPS 1.00 1.37 1.207 1.00 1.00 1.89 1.89 -10.06%
Adjusted Per Share Value based on latest NOSH - 19,786
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 14.85 13.46 10.47 5.64 4.57 4.09 3.66 26.27%
EPS 0.31 0.24 0.21 0.04 0.01 0.01 0.01 77.19%
DPS 0.00 0.03 0.02 0.00 0.00 0.00 0.01 -
NAPS 0.0137 0.0187 0.0165 0.0062 0.0061 0.0118 0.0117 2.66%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 1.16 1.18 1.27 1.12 1.54 1.50 1.70 -
P/RPS 0.11 0.12 0.17 0.12 0.20 0.23 0.29 -14.91%
P/EPS 5.13 6.66 8.28 16.53 68.50 160.43 84.14 -37.25%
EY 19.48 15.02 12.08 6.05 1.46 0.62 1.19 59.31%
DY 0.00 1.69 0.96 0.00 0.00 0.00 0.59 -
P/NAPS 1.16 0.86 1.05 1.12 1.54 0.79 0.90 4.31%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 22/12/06 29/12/05 30/12/04 31/12/03 31/12/02 04/01/02 22/12/00 -
Price 0.92 1.17 1.35 1.22 1.47 1.80 1.88 -
P/RPS 0.08 0.12 0.18 0.13 0.20 0.27 0.32 -20.62%
P/EPS 4.07 6.60 8.80 18.00 65.39 192.51 93.05 -40.62%
EY 24.57 15.15 11.37 5.56 1.53 0.52 1.07 68.55%
DY 0.00 1.71 0.90 0.00 0.00 0.00 0.53 -
P/NAPS 0.92 0.85 1.12 1.22 1.47 0.95 0.99 -1.21%

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