[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 27.16%
YoY- 151.32%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 355,434 196,804 640,818 489,039 332,852 184,314 470,288 -17.07%
PBT 14,833 8,600 25,043 16,360 12,279 6,340 10,223 28.25%
Tax -2,282 -1,463 -6,764 -4,794 -3,131 -1,671 -2,831 -13.42%
NP 12,551 7,137 18,279 11,566 9,148 4,669 7,392 42.46%
-
NP to SH 12,625 7,155 18,542 11,724 9,220 4,731 7,950 36.23%
-
Tax Rate 15.38% 17.01% 27.01% 29.30% 25.50% 26.36% 27.69% -
Total Cost 342,883 189,667 622,539 477,473 323,704 179,645 462,896 -18.17%
-
Net Worth 139,714 128,721 121,961 115,048 114,393 109,545 105,504 20.65%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 139,714 128,721 121,961 115,048 114,393 109,545 105,504 20.65%
NOSH 72,391 68,468 68,502 68,481 68,499 68,465 68,509 3.75%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 3.53% 3.63% 2.85% 2.37% 2.75% 2.53% 1.57% -
ROE 9.04% 5.56% 15.20% 10.19% 8.06% 4.32% 7.54% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 490.99 287.44 935.47 714.12 485.92 269.21 686.46 -20.07%
EPS 17.44 10.45 27.07 17.12 13.46 6.91 11.61 31.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.88 1.7804 1.68 1.67 1.60 1.54 16.28%
Adjusted Per Share Value based on latest NOSH - 68,415
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 11.09 6.14 19.99 15.26 10.39 5.75 14.67 -17.05%
EPS 0.39 0.22 0.58 0.37 0.29 0.15 0.25 34.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0402 0.0381 0.0359 0.0357 0.0342 0.0329 20.71%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.20 1.08 0.98 0.90 0.75 0.82 0.64 -
P/RPS 0.45 0.38 0.10 0.13 0.15 0.30 0.09 193.26%
P/EPS 12.61 10.33 3.62 5.26 5.57 11.87 5.52 73.71%
EY 7.93 9.68 27.62 19.02 17.95 8.43 18.13 -42.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.57 0.55 0.54 0.45 0.51 0.42 94.93%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 29/06/10 29/03/10 -
Price 1.62 1.82 1.01 1.04 0.76 0.78 0.95 -
P/RPS 0.33 0.63 0.11 0.15 0.16 0.29 0.14 77.39%
P/EPS 9.29 17.42 3.73 6.07 5.65 11.29 8.19 8.78%
EY 10.77 5.74 26.80 16.46 17.71 8.86 12.21 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.57 0.62 0.46 0.49 0.62 22.50%

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