[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2012 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 28.41%
YoY- 43.29%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 692,474 499,920 264,152 715,824 549,912 355,434 196,804 130.45%
PBT 38,440 26,959 14,087 32,769 24,629 14,833 8,600 170.11%
Tax -7,412 -5,257 -3,069 -6,539 -4,045 -2,282 -1,463 193.53%
NP 31,028 21,702 11,018 26,230 20,584 12,551 7,137 165.19%
-
NP to SH 29,051 20,543 10,696 26,569 20,691 12,625 7,155 153.42%
-
Tax Rate 19.28% 19.50% 21.79% 19.95% 16.42% 15.38% 17.01% -
Total Cost 661,446 478,218 253,134 689,594 529,328 342,883 189,667 129.09%
-
Net Worth 263,029 259,975 238,733 151,253 146,241 139,714 128,721 60.68%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 263,029 259,975 238,733 151,253 146,241 139,714 128,721 60.68%
NOSH 196,290 196,208 187,978 72,404 72,396 72,391 68,468 101.16%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 4.48% 4.34% 4.17% 3.66% 3.74% 3.53% 3.63% -
ROE 11.04% 7.90% 4.48% 17.57% 14.15% 9.04% 5.56% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 352.78 254.79 140.52 988.64 759.58 490.99 287.44 14.56%
EPS 14.80 10.47 5.69 36.69 28.58 17.44 10.45 25.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.325 1.27 2.089 2.02 1.93 1.88 -20.12%
Adjusted Per Share Value based on latest NOSH - 72,429
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 21.59 15.59 8.24 22.32 17.15 11.08 6.14 130.35%
EPS 0.91 0.64 0.33 0.83 0.65 0.39 0.22 156.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0811 0.0744 0.0472 0.0456 0.0436 0.0401 60.75%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.80 2.10 1.78 1.99 1.91 2.20 1.08 -
P/RPS 0.51 0.82 1.27 0.20 0.25 0.45 0.38 21.56%
P/EPS 12.16 20.06 31.28 5.42 6.68 12.61 10.33 11.43%
EY 8.22 4.99 3.20 18.44 14.96 7.93 9.68 -10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.58 1.40 0.95 0.95 1.14 0.57 76.34%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 -
Price 2.11 1.81 2.15 1.73 1.91 1.62 1.82 -
P/RPS 0.60 0.71 1.53 0.17 0.25 0.33 0.63 -3.18%
P/EPS 14.26 17.29 37.79 4.71 6.68 9.29 17.42 -12.43%
EY 7.01 5.78 2.65 21.21 14.96 10.77 5.74 14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.37 1.69 0.83 0.95 0.84 0.97 37.65%

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