[YINSON] QoQ Cumulative 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- 16.64%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 692,426 455,646 228,296 865,221 692,474 499,920 264,152 89.78%
PBT 48,025 31,174 17,970 44,439 38,440 26,959 14,087 126.01%
Tax -4,606 -3,984 -1,944 -8,156 -7,412 -5,257 -3,069 30.98%
NP 43,419 27,190 16,026 36,283 31,028 21,702 11,018 148.86%
-
NP to SH 41,162 25,656 15,405 33,884 29,051 20,543 10,696 144.97%
-
Tax Rate 9.59% 12.78% 10.82% 18.35% 19.28% 19.50% 21.79% -
Total Cost 649,007 428,456 212,270 828,938 661,446 478,218 253,134 87.00%
-
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 11.58% 7.32% 5.25% 12.30% 11.04% 7.90% 4.48% -
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 324.66 213.65 113.96 441.05 352.78 254.79 140.52 74.50%
EPS 19.30 12.03 7.69 17.27 14.80 10.47 5.69 125.24%
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 21.59 14.21 7.12 26.98 21.59 15.59 8.24 89.72%
EPS 1.28 0.80 0.48 1.06 0.91 0.64 0.33 146.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1108 0.1093 0.0915 0.0859 0.082 0.0811 0.0744 30.31%
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 1.49 2.29 2.45 0.50 0.51 0.82 1.27 11.20%
P/EPS 25.08 40.73 36.28 12.74 12.16 20.06 31.28 -13.65%
EY 3.99 2.46 2.76 7.85 8.22 4.99 3.20 15.79%
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 2.03 2.27 4.14 0.58 0.60 0.71 1.53 20.68%
P/EPS 34.09 40.40 61.38 14.71 14.26 17.29 37.79 -6.62%
EY 2.93 2.48 1.63 6.80 7.01 5.78 2.65 6.90%
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