[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2012 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 92.06%
YoY- 62.72%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 228,296 865,221 692,474 499,920 264,152 715,824 549,912 -44.37%
PBT 17,970 44,439 38,440 26,959 14,087 32,769 24,629 -18.96%
Tax -1,944 -8,156 -7,412 -5,257 -3,069 -6,539 -4,045 -38.67%
NP 16,026 36,283 31,028 21,702 11,018 26,230 20,584 -15.38%
-
NP to SH 15,405 33,884 29,051 20,543 10,696 26,569 20,691 -17.86%
-
Tax Rate 10.82% 18.35% 19.28% 19.50% 21.79% 19.95% 16.42% -
Total Cost 212,270 828,938 661,446 478,218 253,134 689,594 529,328 -45.64%
-
Net Worth 293,316 275,425 263,029 259,975 238,733 151,253 146,241 59.10%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 293,316 275,425 263,029 259,975 238,733 151,253 146,241 59.10%
NOSH 200,325 196,172 196,290 196,208 187,978 72,404 72,396 97.21%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.02% 4.19% 4.48% 4.34% 4.17% 3.66% 3.74% -
ROE 5.25% 12.30% 11.04% 7.90% 4.48% 17.57% 14.15% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 113.96 441.05 352.78 254.79 140.52 988.64 759.58 -71.79%
EPS 7.69 17.27 14.80 10.47 5.69 36.69 28.58 -58.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4642 1.404 1.34 1.325 1.27 2.089 2.02 -19.32%
Adjusted Per Share Value based on latest NOSH - 196,155
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 7.12 27.00 21.61 15.60 8.24 22.34 17.16 -44.39%
EPS 0.48 1.06 0.91 0.64 0.33 0.83 0.65 -18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.0859 0.0821 0.0811 0.0745 0.0472 0.0456 59.15%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 2.79 2.20 1.80 2.10 1.78 1.99 1.91 -
P/RPS 2.45 0.50 0.51 0.82 1.27 0.20 0.25 358.58%
P/EPS 36.28 12.74 12.16 20.06 31.28 5.42 6.68 209.29%
EY 2.76 7.85 8.22 4.99 3.20 18.44 14.96 -67.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.57 1.34 1.58 1.40 0.95 0.95 59.36%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 -
Price 4.72 2.54 2.11 1.81 2.15 1.73 1.91 -
P/RPS 4.14 0.58 0.60 0.71 1.53 0.17 0.25 550.80%
P/EPS 61.38 14.71 14.26 17.29 37.79 4.71 6.68 339.29%
EY 1.63 6.80 7.01 5.78 2.65 21.21 14.96 -77.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 1.81 1.57 1.37 1.69 0.83 0.95 125.81%

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