[YINSON] QoQ Annualized Quarter Result on 30-Apr-2012 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 61.03%
YoY- 49.49%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 865,221 923,298 999,840 1,056,608 715,824 733,216 710,868 13.92%
PBT 44,439 51,253 53,918 56,348 32,769 32,838 29,666 30.75%
Tax -8,156 -9,882 -10,514 -12,276 -6,539 -5,393 -4,564 47.00%
NP 36,283 41,370 43,404 44,072 26,230 27,445 25,102 27.69%
-
NP to SH 33,884 38,734 41,086 42,784 26,569 27,588 25,250 21.55%
-
Tax Rate 18.35% 19.28% 19.50% 21.79% 19.95% 16.42% 15.38% -
Total Cost 828,938 881,928 956,436 1,012,536 689,594 705,770 685,766 13.40%
-
Net Worth 275,425 263,029 259,975 238,733 151,253 146,241 139,714 56.89%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 275,425 263,029 259,975 238,733 151,253 146,241 139,714 56.89%
NOSH 196,172 196,290 196,208 187,978 72,404 72,396 72,391 93.78%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.19% 4.48% 4.34% 4.17% 3.66% 3.74% 3.53% -
ROE 12.30% 14.73% 15.80% 17.92% 17.57% 18.86% 18.07% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 441.05 470.37 509.58 562.09 988.64 1,012.77 981.98 -41.20%
EPS 17.27 19.73 20.94 22.76 36.69 38.11 34.88 -37.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.404 1.34 1.325 1.27 2.089 2.02 1.93 -19.03%
Adjusted Per Share Value based on latest NOSH - 187,978
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 27.00 28.81 31.20 32.97 22.34 22.88 22.18 13.93%
EPS 1.06 1.21 1.28 1.33 0.83 0.86 0.79 21.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.0821 0.0811 0.0745 0.0472 0.0456 0.0436 56.83%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.20 1.80 2.10 1.78 1.99 1.91 2.20 -
P/RPS 0.50 0.38 0.41 0.32 0.20 0.19 0.22 72.43%
P/EPS 12.74 9.12 10.03 7.82 5.42 5.01 6.31 59.40%
EY 7.85 10.96 9.97 12.79 18.44 19.95 15.85 -37.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.34 1.58 1.40 0.95 0.95 1.14 23.66%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 -
Price 2.54 2.11 1.81 2.15 1.73 1.91 1.62 -
P/RPS 0.58 0.45 0.36 0.38 0.17 0.19 0.16 135.05%
P/EPS 14.71 10.69 8.64 9.45 4.71 5.01 4.64 115.05%
EY 6.80 9.35 11.57 10.59 21.21 19.95 21.53 -53.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.57 1.37 1.69 0.83 0.95 0.84 66.43%

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