[YINSON] QoQ TTM Result on 30-Apr-2013 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 13.9%
YoY- 28.17%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 941,861 865,173 820,947 829,365 865,221 858,386 860,310 6.20%
PBT 152,072 54,024 48,654 48,322 44,439 46,580 44,895 125.04%
Tax -8,958 -5,350 -6,883 -7,031 -8,156 -9,906 -9,514 -3.92%
NP 143,114 48,674 41,771 41,291 36,283 36,674 35,381 153.22%
-
NP to SH 139,751 45,995 38,997 38,593 33,884 34,929 34,487 153.52%
-
Tax Rate 5.89% 9.90% 14.15% 14.55% 18.35% 21.27% 21.19% -
Total Cost 798,747 816,499 779,176 788,074 828,938 821,712 824,929 -2.12%
-
Net Worth 426,742 213,287 213,118 293,316 279,327 262,689 259,905 39.05%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 426,742 213,287 213,118 293,316 279,327 262,689 259,905 39.05%
NOSH 213,371 213,287 213,118 200,325 196,294 196,036 196,155 5.75%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.19% 5.63% 5.09% 4.98% 4.19% 4.27% 4.11% -
ROE 32.75% 21.56% 18.30% 13.16% 12.13% 13.30% 13.27% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 441.42 405.64 385.21 414.01 440.78 437.87 438.59 0.42%
EPS 65.50 21.56 18.30 19.27 17.26 17.82 17.58 139.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.4642 1.423 1.34 1.325 31.48%
Adjusted Per Share Value based on latest NOSH - 200,325
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 29.37 26.98 25.60 25.86 26.98 26.76 26.82 6.22%
EPS 4.36 1.43 1.22 1.20 1.06 1.09 1.08 152.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1331 0.0665 0.0664 0.0915 0.0871 0.0819 0.081 39.12%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 7.40 4.84 4.90 2.79 2.20 1.80 2.10 -
P/RPS 1.68 1.19 1.27 0.67 0.50 0.41 0.48 129.99%
P/EPS 11.30 22.44 26.78 14.48 12.74 10.10 11.94 -3.59%
EY 8.85 4.46 3.73 6.91 7.85 9.90 8.37 3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.84 4.90 1.91 1.55 1.34 1.58 76.07%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 -
Price 8.90 6.58 4.86 4.72 2.54 2.11 1.81 -
P/RPS 2.02 1.62 1.26 1.14 0.58 0.48 0.41 188.70%
P/EPS 13.59 30.51 26.56 24.50 14.71 11.84 10.29 20.31%
EY 7.36 3.28 3.77 4.08 6.80 8.44 9.71 -16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 6.58 4.86 3.22 1.78 1.57 1.37 118.85%

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