[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -54.54%
YoY- 44.03%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 941,861 692,426 455,646 228,296 865,221 692,474 499,920 52.36%
PBT 152,072 48,025 31,174 17,970 44,439 38,440 26,959 215.88%
Tax -8,958 -4,606 -3,984 -1,944 -8,156 -7,412 -5,257 42.52%
NP 143,114 43,419 27,190 16,026 36,283 31,028 21,702 250.45%
-
NP to SH 139,751 41,162 25,656 15,405 33,884 29,051 20,543 257.77%
-
Tax Rate 5.89% 9.59% 12.78% 10.82% 18.35% 19.28% 19.50% -
Total Cost 798,747 649,007 428,456 212,270 828,938 661,446 478,218 40.64%
-
Net Worth 502,777 355,528 350,610 293,316 275,425 263,029 259,975 55.03%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 502,777 355,528 350,610 293,316 275,425 263,029 259,975 55.03%
NOSH 213,312 213,274 213,266 200,325 196,172 196,290 196,208 5.71%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.19% 6.27% 5.97% 7.02% 4.19% 4.48% 4.34% -
ROE 27.80% 11.58% 7.32% 5.25% 12.30% 11.04% 7.90% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 441.54 324.66 213.65 113.96 441.05 352.78 254.79 44.13%
EPS 20.31 19.30 12.03 7.69 17.27 14.80 10.47 55.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.357 1.667 1.644 1.4642 1.404 1.34 1.325 46.65%
Adjusted Per Share Value based on latest NOSH - 200,325
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 29.39 21.61 14.22 7.12 27.00 21.61 15.60 52.36%
EPS 4.36 1.28 0.80 0.48 1.06 0.91 0.64 258.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1569 0.1109 0.1094 0.0915 0.0859 0.0821 0.0811 55.07%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 7.40 4.84 4.90 2.79 2.20 1.80 2.10 -
P/RPS 1.68 1.49 2.29 2.45 0.50 0.51 0.82 61.10%
P/EPS 11.30 25.08 40.73 36.28 12.74 12.16 20.06 -31.72%
EY 8.85 3.99 2.46 2.76 7.85 8.22 4.99 46.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.90 2.98 1.91 1.57 1.34 1.58 57.87%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 -
Price 8.90 6.58 4.86 4.72 2.54 2.11 1.81 -
P/RPS 2.02 2.03 2.27 4.14 0.58 0.60 0.71 100.40%
P/EPS 13.58 34.09 40.40 61.38 14.71 14.26 17.29 -14.83%
EY 7.36 2.93 2.48 1.63 6.80 7.01 5.78 17.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 3.95 2.96 3.22 1.81 1.57 1.37 96.35%

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