[YINSON] QoQ Quarter Result on 31-Jan-2011 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 172.24%
YoY- 107.52%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 194,478 158,630 196,804 151,779 156,187 148,538 184,314 3.63%
PBT 9,796 6,233 8,600 8,682 4,081 5,939 6,340 33.54%
Tax -1,763 -819 -1,463 -1,970 -1,663 -1,460 -1,671 3.62%
NP 8,033 5,414 7,137 6,712 2,418 4,479 4,669 43.44%
-
NP to SH 8,066 5,470 7,155 6,817 2,504 4,489 4,731 42.57%
-
Tax Rate 18.00% 13.14% 17.01% 22.69% 40.75% 24.58% 26.36% -
Total Cost 186,445 153,216 189,667 145,067 153,769 144,059 179,645 2.50%
-
Net Worth 146,259 139,829 128,721 121,874 114,937 114,452 109,545 21.18%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 146,259 139,829 128,721 121,874 114,937 114,452 109,545 21.18%
NOSH 72,405 72,450 68,468 68,468 68,415 68,534 68,465 3.79%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 4.13% 3.41% 3.63% 4.42% 1.55% 3.02% 2.53% -
ROE 5.51% 3.91% 5.56% 5.59% 2.18% 3.92% 4.32% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 268.59 218.95 287.44 221.68 228.29 216.74 269.21 -0.15%
EPS 11.14 7.55 10.45 9.95 3.66 6.55 6.91 37.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.93 1.88 1.78 1.68 1.67 1.60 16.76%
Adjusted Per Share Value based on latest NOSH - 68,468
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 6.06 4.95 6.14 4.73 4.87 4.63 5.75 3.55%
EPS 0.25 0.17 0.22 0.21 0.08 0.14 0.15 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0436 0.0401 0.038 0.0358 0.0357 0.0342 21.07%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.91 2.20 1.08 0.98 0.90 0.75 0.82 -
P/RPS 0.71 1.00 0.38 0.44 0.39 0.35 0.30 77.31%
P/EPS 17.15 29.14 10.33 9.84 24.59 11.45 11.87 27.71%
EY 5.83 3.43 9.68 10.16 4.07 8.73 8.43 -21.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.14 0.57 0.55 0.54 0.45 0.51 51.22%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 29/06/10 -
Price 1.91 1.62 1.82 1.01 1.04 0.76 0.78 -
P/RPS 0.71 0.74 0.63 0.46 0.46 0.35 0.29 81.35%
P/EPS 17.15 21.46 17.42 10.14 28.42 11.60 11.29 32.04%
EY 5.83 4.66 5.74 9.86 3.52 8.62 8.86 -24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.84 0.97 0.57 0.62 0.46 0.49 55.29%

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