[YINSON] QoQ Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- -13.29%
YoY- 96.66%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,083,424 1,106,404 1,149,168 1,176,280 941,861 923,234 911,292 12.19%
PBT 279,380 226,945 154,318 151,476 152,072 64,033 62,348 171.05%
Tax -27,968 -26,693 -29,662 -27,420 -8,958 -6,141 -7,968 130.43%
NP 251,412 200,252 124,656 124,056 143,114 57,892 54,380 176.74%
-
NP to SH 247,677 197,029 121,960 121,184 139,751 54,882 51,312 184.79%
-
Tax Rate 10.01% 11.76% 19.22% 18.10% 5.89% 9.59% 12.78% -
Total Cost 832,012 906,152 1,024,512 1,052,224 798,747 865,342 856,912 -1.94%
-
Net Worth 1,334,854 1,184,076 1,055,276 564,853 502,777 355,528 350,610 143.22%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 14,257 - - - - - - -
Div Payout % 5.76% - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 1,334,854 1,184,076 1,055,276 564,853 502,777 355,528 350,610 143.22%
NOSH 950,479 950,302 949,844 258,277 213,312 213,274 213,266 170.08%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 23.21% 18.10% 10.85% 10.55% 15.19% 6.27% 5.97% -
ROE 18.55% 16.64% 11.56% 21.45% 27.80% 15.44% 14.64% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 113.99 116.43 120.98 455.43 441.54 432.89 427.30 -58.45%
EPS 26.06 20.73 12.84 46.92 20.31 25.73 24.06 5.45%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4044 1.246 1.111 2.187 2.357 1.667 1.644 -9.94%
Adjusted Per Share Value based on latest NOSH - 258,277
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 33.78 34.50 35.83 36.68 29.37 28.79 28.41 12.19%
EPS 7.72 6.14 3.80 3.78 4.36 1.71 1.60 184.72%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.3692 0.329 0.1761 0.1568 0.1108 0.1093 143.25%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.84 2.91 2.95 8.53 7.40 4.84 4.90 -
P/RPS 2.49 2.50 2.44 1.87 1.68 1.12 1.15 67.13%
P/EPS 10.90 14.04 22.98 18.18 11.30 18.81 20.37 -34.01%
EY 9.18 7.12 4.35 5.50 8.85 5.32 4.91 51.59%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.34 2.66 3.90 3.14 2.90 2.98 -22.77%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 -
Price 2.82 2.81 3.38 2.86 8.90 6.58 4.86 -
P/RPS 2.47 2.41 2.79 0.63 2.02 1.52 1.14 67.20%
P/EPS 10.82 13.55 26.32 6.10 13.58 25.57 20.20 -33.96%
EY 9.24 7.38 3.80 16.41 7.36 3.91 4.95 51.43%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.26 3.04 1.31 3.78 3.95 2.96 -22.68%

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