[YINSON] QoQ Quarter Result on 31-Jul-2013 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -33.46%
YoY- 4.1%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 294,070 249,435 236,780 227,350 228,296 172,747 192,554 32.71%
PBT 37,869 104,047 16,851 13,204 17,970 5,999 11,481 122.06%
Tax -6,855 -4,352 -622 -2,040 -1,944 -744 -2,155 116.75%
NP 31,014 99,695 16,229 11,164 16,026 5,255 9,326 123.28%
-
NP to SH 30,296 98,589 15,506 10,251 15,405 4,833 8,508 133.73%
-
Tax Rate 18.10% 4.18% 3.69% 15.45% 10.82% 12.40% 18.77% -
Total Cost 263,056 149,740 220,551 216,186 212,270 167,492 183,228 27.34%
-
Net Worth 564,853 426,742 355,550 350,366 293,316 279,327 262,689 66.82%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 564,853 426,742 355,550 350,366 293,316 279,327 262,689 66.82%
NOSH 258,277 213,371 213,287 213,118 200,325 196,294 196,036 20.24%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 10.55% 39.97% 6.85% 4.91% 7.02% 3.04% 4.84% -
ROE 5.36% 23.10% 4.36% 2.93% 5.25% 1.73% 3.24% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 113.86 116.90 111.01 106.68 113.96 88.00 98.22 10.38%
EPS 11.73 14.33 7.27 4.81 7.69 2.46 4.34 94.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.187 2.00 1.667 1.644 1.4642 1.423 1.34 38.74%
Adjusted Per Share Value based on latest NOSH - 213,118
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 9.17 7.78 7.38 7.09 7.12 5.39 6.00 32.78%
EPS 0.94 3.07 0.48 0.32 0.48 0.15 0.27 130.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1331 0.1109 0.1092 0.0915 0.0871 0.0819 66.82%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 8.53 7.40 4.84 4.90 2.79 2.20 1.80 -
P/RPS 7.49 6.33 4.36 4.59 2.45 2.50 1.83 156.53%
P/EPS 72.72 16.02 66.57 101.87 36.28 89.35 41.47 45.56%
EY 1.38 6.24 1.50 0.98 2.76 1.12 2.41 -31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 3.70 2.90 2.98 1.91 1.55 1.34 104.24%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 -
Price 2.86 8.90 6.58 4.86 4.72 2.54 2.11 -
P/RPS 2.51 7.61 5.93 4.56 4.14 2.89 2.15 10.90%
P/EPS 24.38 19.26 90.51 101.04 61.38 103.16 48.62 -36.96%
EY 4.10 5.19 1.10 0.99 1.63 0.97 2.06 58.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 4.45 3.95 2.96 3.22 1.78 1.57 -11.39%

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