[YINSON] QoQ TTM Result on 30-Apr-2010 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 51.75%
YoY- 6.97%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 640,818 598,499 582,458 542,643 470,288 444,661 479,334 21.29%
PBT 25,042 20,817 20,081 15,882 10,223 7,973 8,469 105.60%
Tax -6,764 -5,984 -5,112 -4,275 -2,831 -2,838 -3,323 60.40%
NP 18,278 14,833 14,969 11,607 7,392 5,135 5,146 132.25%
-
NP to SH 18,541 15,009 15,275 12,064 7,950 5,693 5,445 125.83%
-
Tax Rate 27.01% 28.75% 25.46% 26.92% 27.69% 35.60% 39.24% -
Total Cost 622,540 583,666 567,489 531,036 462,896 439,526 474,188 19.83%
-
Net Worth 121,874 114,937 114,452 109,545 68,519 102,846 101,146 13.19%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 121,874 114,937 114,452 109,545 68,519 102,846 101,146 13.19%
NOSH 68,468 68,415 68,534 68,465 68,519 68,564 68,342 0.12%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 2.85% 2.48% 2.57% 2.14% 1.57% 1.15% 1.07% -
ROE 15.21% 13.06% 13.35% 11.01% 11.60% 5.54% 5.38% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 935.93 874.80 849.88 792.57 686.36 648.53 701.37 21.14%
EPS 27.08 21.94 22.29 17.62 11.60 8.30 7.97 125.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.68 1.67 1.60 1.00 1.50 1.48 13.05%
Adjusted Per Share Value based on latest NOSH - 68,465
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 19.98 18.66 18.16 16.92 14.66 13.86 14.95 21.26%
EPS 0.58 0.47 0.48 0.38 0.25 0.18 0.17 126.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.038 0.0358 0.0357 0.0342 0.0214 0.0321 0.0315 13.28%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.98 0.90 0.75 0.82 0.64 0.62 0.62 -
P/RPS 0.10 0.10 0.09 0.10 0.09 0.10 0.09 7.25%
P/EPS 3.62 4.10 3.37 4.65 5.52 7.47 7.78 -39.86%
EY 27.63 24.38 29.72 21.49 18.13 13.39 12.85 66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.45 0.51 0.64 0.41 0.42 19.63%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 29/12/10 28/09/10 29/06/10 29/03/10 29/12/09 28/09/09 -
Price 1.01 1.04 0.76 0.78 0.95 0.61 0.64 -
P/RPS 0.11 0.12 0.09 0.10 0.14 0.09 0.09 14.27%
P/EPS 3.73 4.74 3.41 4.43 8.19 7.35 8.03 -39.93%
EY 26.81 21.09 29.33 22.59 12.21 13.61 12.45 66.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.46 0.49 0.95 0.41 0.43 20.60%

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