[YINSON] QoQ Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -12.52%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 923,234 911,292 913,184 865,221 923,298 999,840 1,056,608 -8.58%
PBT 64,033 62,348 71,880 44,439 51,253 53,918 56,348 8.87%
Tax -6,141 -7,968 -7,776 -8,156 -9,882 -10,514 -12,276 -36.90%
NP 57,892 54,380 64,104 36,283 41,370 43,404 44,072 19.88%
-
NP to SH 54,882 51,312 61,620 33,884 38,734 41,086 42,784 18.00%
-
Tax Rate 9.59% 12.78% 10.82% 18.35% 19.28% 19.50% 21.79% -
Total Cost 865,342 856,912 849,080 828,938 881,928 956,436 1,012,536 -9.91%
-
Net Worth 355,528 350,610 293,316 275,425 263,029 259,975 238,733 30.31%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 355,528 350,610 293,316 275,425 263,029 259,975 238,733 30.31%
NOSH 213,274 213,266 200,325 196,172 196,290 196,208 187,978 8.75%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 6.27% 5.97% 7.02% 4.19% 4.48% 4.34% 4.17% -
ROE 15.44% 14.64% 21.01% 12.30% 14.73% 15.80% 17.92% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 432.89 427.30 455.85 441.05 470.37 509.58 562.09 -15.94%
EPS 25.73 24.06 30.76 17.27 19.73 20.94 22.76 8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.667 1.644 1.4642 1.404 1.34 1.325 1.27 19.82%
Adjusted Per Share Value based on latest NOSH - 196,294
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 28.81 28.43 28.49 27.00 28.81 31.20 32.97 -8.57%
EPS 1.71 1.60 1.92 1.06 1.21 1.28 1.33 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.1094 0.0915 0.0859 0.0821 0.0811 0.0745 30.27%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 4.84 4.90 2.79 2.20 1.80 2.10 1.78 -
P/RPS 1.12 1.15 0.61 0.50 0.38 0.41 0.32 129.99%
P/EPS 18.81 20.37 9.07 12.74 9.12 10.03 7.82 79.23%
EY 5.32 4.91 11.03 7.85 10.96 9.97 12.79 -44.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.98 1.91 1.57 1.34 1.58 1.40 62.28%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 -
Price 6.58 4.86 4.72 2.54 2.11 1.81 2.15 -
P/RPS 1.52 1.14 1.04 0.58 0.45 0.36 0.38 151.34%
P/EPS 25.57 20.20 15.34 14.71 10.69 8.64 9.45 93.82%
EY 3.91 4.95 6.52 6.80 9.35 11.57 10.59 -48.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.96 3.22 1.81 1.57 1.37 1.69 75.84%

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