[YINSON] QoQ TTM Result on 30-Apr-2014 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 10.66%
YoY- 300.7%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 1,083,424 1,079,238 1,060,799 1,007,635 941,861 865,173 820,947 20.25%
PBT 279,380 274,256 198,057 171,971 152,072 54,024 48,654 219.64%
Tax -27,968 -24,372 -19,805 -13,869 -8,958 -5,350 -6,883 153.98%
NP 251,412 249,884 178,252 158,102 143,114 48,674 41,771 229.80%
-
NP to SH 247,677 246,361 175,075 154,642 139,751 45,995 38,997 241.80%
-
Tax Rate 10.01% 8.89% 10.00% 8.06% 5.89% 9.90% 14.15% -
Total Cost 832,012 829,354 882,547 849,533 798,747 816,499 779,176 4.45%
-
Net Worth 1,334,844 1,184,477 1,055,415 516,555 426,742 213,287 213,118 238.65%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 14,261 - - - - - - -
Div Payout % 5.76% - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 1,334,844 1,184,477 1,055,415 516,555 426,742 213,287 213,118 238.65%
NOSH 950,743 950,624 949,969 258,277 213,371 213,287 213,118 170.25%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 23.21% 23.15% 16.80% 15.69% 15.19% 5.63% 5.09% -
ROE 18.55% 20.80% 16.59% 29.94% 32.75% 21.56% 18.30% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 113.96 113.53 111.67 390.14 441.42 405.64 385.21 -55.50%
EPS 26.05 25.92 18.43 59.87 65.50 21.56 18.30 26.46%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.404 1.246 1.111 2.00 2.00 1.00 1.00 25.30%
Adjusted Per Share Value based on latest NOSH - 258,277
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 33.80 33.67 33.10 31.44 29.39 27.00 25.62 20.22%
EPS 7.73 7.69 5.46 4.83 4.36 1.44 1.22 241.26%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4165 0.3696 0.3293 0.1612 0.1332 0.0665 0.0665 238.64%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.84 2.91 2.95 8.53 7.40 4.84 4.90 -
P/RPS 2.49 2.56 2.64 2.19 1.68 1.19 1.27 56.45%
P/EPS 10.90 11.23 16.01 14.25 11.30 22.44 26.78 -44.98%
EY 9.17 8.91 6.25 7.02 8.85 4.46 3.73 81.85%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.34 2.66 4.27 3.70 4.84 4.90 -44.51%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 -
Price 2.82 2.81 3.38 2.86 8.90 6.58 4.86 -
P/RPS 2.47 2.48 3.03 0.73 2.02 1.62 1.26 56.44%
P/EPS 10.82 10.84 18.34 4.78 13.59 30.51 26.56 -44.95%
EY 9.24 9.22 5.45 20.94 7.36 3.28 3.77 81.48%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.26 3.04 1.43 4.45 6.58 4.86 -44.40%

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