[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 142.33%
YoY- 259.0%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 197,489 256,598 1,083,424 829,803 574,584 294,070 941,861 -64.80%
PBT 100,465 19,937 279,380 170,209 77,159 37,869 152,072 -24.20%
Tax -11,825 -9,199 -27,968 -20,020 -14,831 -6,855 -8,958 20.39%
NP 88,640 10,738 251,412 150,189 62,328 31,014 143,114 -27.40%
-
NP to SH 88,823 10,445 247,677 147,772 60,980 30,296 139,751 -26.13%
-
Tax Rate 11.77% 46.14% 10.01% 11.76% 19.22% 18.10% 5.89% -
Total Cost 108,849 245,860 832,012 679,614 512,256 263,056 798,747 -73.61%
-
Net Worth 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 564,853 502,777 128.62%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - 14,257 - - - - -
Div Payout % - - 5.76% - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 564,853 502,777 128.62%
NOSH 1,067,584 1,034,158 950,479 950,302 949,844 258,277 213,312 193.45%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 44.88% 4.18% 23.21% 18.10% 10.85% 10.55% 15.19% -
ROE 5.13% 0.72% 18.55% 12.48% 5.78% 5.36% 27.80% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 18.50 24.81 113.99 87.32 60.49 113.86 441.54 -88.00%
EPS 8.32 1.01 26.06 15.55 6.42 11.73 20.31 -44.93%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.6225 1.406 1.4044 1.246 1.111 2.187 2.357 -22.09%
Adjusted Per Share Value based on latest NOSH - 950,624
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 6.16 8.01 33.80 25.89 17.93 9.18 29.39 -64.81%
EPS 2.77 0.33 7.73 4.61 1.90 0.95 4.36 -26.15%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.5405 0.4537 0.4165 0.3695 0.3293 0.1762 0.1569 128.61%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 3.06 2.91 2.84 2.91 2.95 8.53 7.40 -
P/RPS 16.54 11.73 2.49 3.33 4.88 7.49 1.68 361.28%
P/EPS 36.78 288.12 10.90 18.71 45.95 72.72 11.30 120.10%
EY 2.72 0.35 9.18 5.34 2.18 1.38 8.85 -54.55%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.07 2.02 2.34 2.66 3.90 3.14 -28.77%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 -
Price 2.90 3.05 2.82 2.81 3.38 2.86 8.90 -
P/RPS 15.68 12.29 2.47 3.22 5.59 2.51 2.02 293.51%
P/EPS 34.86 301.98 10.82 18.07 52.65 24.38 13.58 87.80%
EY 2.87 0.33 9.24 5.53 1.90 4.10 7.36 -46.71%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.17 2.01 2.26 3.04 1.31 3.78 -39.32%

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