[YINSON] QoQ Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -16.73%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,176,280 941,861 923,234 911,292 913,184 865,221 923,298 17.57%
PBT 151,476 152,072 64,033 62,348 71,880 44,439 51,253 106.35%
Tax -27,420 -8,958 -6,141 -7,968 -7,776 -8,156 -9,882 97.83%
NP 124,056 143,114 57,892 54,380 64,104 36,283 41,370 108.36%
-
NP to SH 121,184 139,751 54,882 51,312 61,620 33,884 38,734 114.35%
-
Tax Rate 18.10% 5.89% 9.59% 12.78% 10.82% 18.35% 19.28% -
Total Cost 1,052,224 798,747 865,342 856,912 849,080 828,938 881,928 12.52%
-
Net Worth 564,853 502,777 355,528 350,610 293,316 275,425 263,029 66.68%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 564,853 502,777 355,528 350,610 293,316 275,425 263,029 66.68%
NOSH 258,277 213,312 213,274 213,266 200,325 196,172 196,290 20.13%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 10.55% 15.19% 6.27% 5.97% 7.02% 4.19% 4.48% -
ROE 21.45% 27.80% 15.44% 14.64% 21.01% 12.30% 14.73% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 455.43 441.54 432.89 427.30 455.85 441.05 470.37 -2.13%
EPS 46.92 20.31 25.73 24.06 30.76 17.27 19.73 78.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.187 2.357 1.667 1.644 1.4642 1.404 1.34 38.74%
Adjusted Per Share Value based on latest NOSH - 213,118
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 36.70 29.39 28.81 28.43 28.49 27.00 28.81 17.56%
EPS 3.78 4.36 1.71 1.60 1.92 1.06 1.21 114.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1762 0.1569 0.1109 0.1094 0.0915 0.0859 0.0821 66.61%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 8.53 7.40 4.84 4.90 2.79 2.20 1.80 -
P/RPS 1.87 1.68 1.12 1.15 0.61 0.50 0.38 190.16%
P/EPS 18.18 11.30 18.81 20.37 9.07 12.74 9.12 58.59%
EY 5.50 8.85 5.32 4.91 11.03 7.85 10.96 -36.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 3.14 2.90 2.98 1.91 1.57 1.34 104.24%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 -
Price 2.86 8.90 6.58 4.86 4.72 2.54 2.11 -
P/RPS 0.63 2.02 1.52 1.14 1.04 0.58 0.45 25.22%
P/EPS 6.10 13.58 25.57 20.20 15.34 14.71 10.69 -31.27%
EY 16.41 7.36 3.91 4.95 6.52 6.80 9.35 45.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 3.78 3.95 2.96 3.22 1.81 1.57 -11.39%

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