[YINSON] YoY TTM Result on 31-Oct-2007 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -3.83%
YoY- 27.09%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 598,499 444,661 712,087 420,856 475,821 431,259 335,639 10.11%
PBT 20,817 7,973 22,987 16,030 14,861 11,765 9,134 14.70%
Tax -5,984 -2,838 -6,032 -3,372 -4,948 -4,002 -2,416 16.31%
NP 14,833 5,135 16,955 12,658 9,913 7,763 6,718 14.10%
-
NP to SH 15,009 5,693 16,337 12,598 9,913 7,763 6,718 14.32%
-
Tax Rate 28.75% 35.60% 26.24% 21.04% 33.30% 34.02% 26.45% -
Total Cost 583,666 439,526 695,132 408,198 465,908 423,496 328,921 10.02%
-
Net Worth 114,937 102,846 98,686 65,494 43,858 60,013 52,836 13.82%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - 2,620 - 875 534 -
Div Payout % - - - 20.80% - 11.28% 7.95% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 114,937 102,846 98,686 65,494 43,858 60,013 52,836 13.82%
NOSH 68,415 68,564 68,532 65,494 43,858 43,805 43,775 7.72%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 2.48% 1.15% 2.38% 3.01% 2.08% 1.80% 2.00% -
ROE 13.06% 5.54% 16.55% 19.24% 22.60% 12.94% 12.71% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 874.80 648.53 1,039.05 642.58 1,084.90 984.49 766.73 2.22%
EPS 21.94 8.30 23.84 19.24 22.60 17.72 15.35 6.13%
DPS 0.00 0.00 0.00 4.00 0.00 2.00 1.22 -
NAPS 1.68 1.50 1.44 1.00 1.00 1.37 1.207 5.66%
Adjusted Per Share Value based on latest NOSH - 65,494
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 18.79 13.96 22.36 13.22 14.94 13.54 10.54 10.11%
EPS 0.47 0.18 0.51 0.40 0.31 0.24 0.21 14.36%
DPS 0.00 0.00 0.00 0.08 0.00 0.03 0.02 -
NAPS 0.0361 0.0323 0.031 0.0206 0.0138 0.0188 0.0166 13.81%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.90 0.62 0.54 0.78 1.16 1.18 1.27 -
P/RPS 0.10 0.10 0.05 0.12 0.11 0.12 0.17 -8.46%
P/EPS 4.10 7.47 2.27 4.06 5.13 6.66 8.28 -11.04%
EY 24.38 13.39 44.14 24.66 19.48 15.02 12.08 12.40%
DY 0.00 0.00 0.00 5.13 0.00 1.69 0.96 -
P/NAPS 0.54 0.41 0.38 0.78 1.16 0.86 1.05 -10.48%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/12/10 29/12/09 24/12/08 27/12/07 22/12/06 29/12/05 30/12/04 -
Price 1.04 0.61 0.51 0.72 0.92 1.17 1.35 -
P/RPS 0.12 0.09 0.05 0.11 0.08 0.12 0.18 -6.53%
P/EPS 4.74 7.35 2.14 3.74 4.07 6.60 8.80 -9.79%
EY 21.09 13.61 46.74 26.72 24.57 15.15 11.37 10.84%
DY 0.00 0.00 0.00 5.56 0.00 1.71 0.90 -
P/NAPS 0.62 0.41 0.35 0.72 0.92 0.85 1.12 -9.38%

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