[YINSON] QoQ 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- -43.19%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 236,780 227,350 228,296 172,747 192,554 235,768 264,152 -7.01%
PBT 16,851 13,204 17,970 5,999 11,481 12,872 14,087 12.64%
Tax -622 -2,040 -1,944 -744 -2,155 -2,188 -3,069 -65.39%
NP 16,229 11,164 16,026 5,255 9,326 10,684 11,018 29.36%
-
NP to SH 15,506 10,251 15,405 4,833 8,508 9,847 10,696 28.00%
-
Tax Rate 3.69% 15.45% 10.82% 12.40% 18.77% 17.00% 21.79% -
Total Cost 220,551 216,186 212,270 167,492 183,228 225,084 253,134 -8.75%
-
Net Worth 355,550 350,366 293,316 279,327 262,689 259,905 238,733 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 355,550 350,366 293,316 279,327 262,689 259,905 238,733 30.31%
NOSH 213,287 213,118 200,325 196,294 196,036 196,155 187,978 8.76%
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 6.85% 4.91% 7.02% 3.04% 4.84% 4.53% 4.17% -
ROE 4.36% 2.93% 5.25% 1.73% 3.24% 3.79% 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 111.01 106.68 113.96 88.00 98.22 120.19 140.52 -14.50%
EPS 7.27 4.81 7.69 2.46 4.34 5.02 5.69 17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.667 1.644 1.4642 1.423 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 7.39 7.09 7.12 5.39 6.01 7.36 8.24 -6.98%
EPS 0.48 0.32 0.48 0.15 0.27 0.31 0.33 28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.1093 0.0915 0.0872 0.082 0.0811 0.0745 30.27%
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 4.36 4.59 2.45 2.50 1.83 1.75 1.27 127.06%
P/EPS 66.57 101.87 36.28 89.35 41.47 41.83 31.28 65.22%
EY 1.50 0.98 2.76 1.12 2.41 2.39 3.20 -39.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.98 1.91 1.55 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 5.93 4.56 4.14 2.89 2.15 1.51 1.53 146.13%
P/EPS 90.51 101.04 61.38 103.16 48.62 36.06 37.79 78.72%
EY 1.10 0.99 1.63 0.97 2.06 2.77 2.65 -44.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.96 3.22 1.78 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