[YINSON] YoY TTM Result on 31-Oct-2008 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
24-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 3.83%
YoY- 29.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 701,691 598,499 444,661 712,087 420,856 475,821 431,259 8.44%
PBT 33,311 20,817 7,973 22,987 16,030 14,861 11,765 18.93%
Tax -6,015 -5,984 -2,838 -6,032 -3,372 -4,948 -4,002 7.02%
NP 27,296 14,833 5,135 16,955 12,658 9,913 7,763 23.30%
-
NP to SH 27,508 15,009 5,693 16,337 12,598 9,913 7,763 23.46%
-
Tax Rate 18.06% 28.75% 35.60% 26.24% 21.04% 33.30% 34.02% -
Total Cost 674,395 583,666 439,526 695,132 408,198 465,908 423,496 8.05%
-
Net Worth 146,259 114,937 102,846 98,686 65,494 43,858 60,013 15.99%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - 2,620 - 875 -
Div Payout % - - - - 20.80% - 11.28% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 146,259 114,937 102,846 98,686 65,494 43,858 60,013 15.99%
NOSH 72,405 68,415 68,564 68,532 65,494 43,858 43,805 8.73%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 3.89% 2.48% 1.15% 2.38% 3.01% 2.08% 1.80% -
ROE 18.81% 13.06% 5.54% 16.55% 19.24% 22.60% 12.94% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 969.11 874.80 648.53 1,039.05 642.58 1,084.90 984.49 -0.26%
EPS 37.99 21.94 8.30 23.84 19.24 22.60 17.72 13.54%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 2.00 -
NAPS 2.02 1.68 1.50 1.44 1.00 1.00 1.37 6.68%
Adjusted Per Share Value based on latest NOSH - 68,532
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 21.89 18.67 13.87 22.22 13.13 14.85 13.46 8.43%
EPS 0.86 0.47 0.18 0.51 0.39 0.31 0.24 23.69%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.03 -
NAPS 0.0456 0.0359 0.0321 0.0308 0.0204 0.0137 0.0187 16.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.91 0.90 0.62 0.54 0.78 1.16 1.18 -
P/RPS 0.20 0.10 0.10 0.05 0.12 0.11 0.12 8.88%
P/EPS 5.03 4.10 7.47 2.27 4.06 5.13 6.66 -4.56%
EY 19.89 24.38 13.39 44.14 24.66 19.48 15.02 4.78%
DY 0.00 0.00 0.00 0.00 5.13 0.00 1.69 -
P/NAPS 0.95 0.54 0.41 0.38 0.78 1.16 0.86 1.67%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 22/12/06 29/12/05 -
Price 1.91 1.04 0.61 0.51 0.72 0.92 1.17 -
P/RPS 0.20 0.12 0.09 0.05 0.11 0.08 0.12 8.88%
P/EPS 5.03 4.74 7.35 2.14 3.74 4.07 6.60 -4.42%
EY 19.89 21.09 13.61 46.74 26.72 24.57 15.15 4.63%
DY 0.00 0.00 0.00 0.00 5.56 0.00 1.71 -
P/NAPS 0.95 0.62 0.41 0.35 0.72 0.92 0.85 1.87%

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