[YINSON] QoQ TTM 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- 1.05%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 1,007,635 941,861 865,173 820,947 829,365 865,221 858,386 11.31%
PBT 171,971 152,072 54,024 48,654 48,322 44,439 46,580 139.44%
Tax -13,869 -8,958 -5,350 -6,883 -7,031 -8,156 -9,906 25.22%
NP 158,102 143,114 48,674 41,771 41,291 36,283 36,674 165.59%
-
NP to SH 154,642 139,751 45,995 38,997 38,593 33,884 34,929 170.36%
-
Tax Rate 8.06% 5.89% 9.90% 14.15% 14.55% 18.35% 21.27% -
Total Cost 849,533 798,747 816,499 779,176 788,074 828,938 821,712 2.25%
-
Net Worth 516,555 426,742 213,287 213,118 293,316 279,327 262,689 57.15%
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 516,555 426,742 213,287 213,118 293,316 279,327 262,689 57.15%
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 15.69% 15.19% 5.63% 5.09% 4.98% 4.19% 4.27% -
ROE 29.94% 32.75% 21.56% 18.30% 13.16% 12.13% 13.30% -
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 390.14 441.42 405.64 385.21 414.01 440.78 437.87 -7.42%
EPS 59.87 65.50 21.56 18.30 19.27 17.26 17.82 124.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.00 1.4642 1.423 1.34 30.69%
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 31.42 29.37 26.98 25.60 25.86 26.98 26.76 11.32%
EPS 4.82 4.36 1.43 1.22 1.20 1.06 1.09 170.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1331 0.0665 0.0664 0.0915 0.0871 0.0819 57.18%
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 2.19 1.68 1.19 1.27 0.67 0.50 0.41 206.50%
P/EPS 14.25 11.30 22.44 26.78 14.48 12.74 10.10 25.87%
EY 7.02 8.85 4.46 3.73 6.91 7.85 9.90 -20.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 3.70 4.84 4.90 1.91 1.55 1.34 117.00%
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 0.73 2.02 1.62 1.26 1.14 0.58 0.48 32.34%
P/EPS 4.78 13.59 30.51 26.56 24.50 14.71 11.84 -45.46%
EY 20.94 7.36 3.28 3.77 4.08 6.80 8.44 83.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 4.45 6.58 4.86 3.22 1.78 1.57 -6.05%

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