[YINSON] YoY Annual (Unaudited) Result on 31-Jan-2013 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annual (Unaudited) Result
21/01/02 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 424,398 1,083,424 941,861 865,221 715,824 640,818 470,288 1.28%
PBT 292,760 279,380 152,072 44,439 32,769 25,043 10,223 -34.13%
Tax -76,939 -27,968 -8,958 -8,156 -6,539 -6,764 -2,831 -33.70%
NP 215,821 251,412 143,114 36,283 26,230 18,279 7,392 -34.29%
-
NP to SH 224,663 247,677 139,751 33,884 26,569 18,542 7,950 -34.02%
-
Tax Rate 26.28% 10.01% 5.89% 18.35% 19.95% 27.01% 27.69% -
Total Cost 208,577 832,012 798,747 828,938 689,594 622,539 462,896 10.43%
-
Net Worth 1,771,674 1,334,854 502,777 275,425 151,253 121,961 105,504 -29.61%
Dividend
21/01/02 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 21,345 14,257 - - - - - -100.00%
Div Payout % 9.50% 5.76% - - - - - -
Equity
21/01/02 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,771,674 1,334,854 502,777 275,425 151,253 121,961 105,504 -29.61%
NOSH 1,067,274 950,479 213,312 196,172 72,404 68,502 68,509 -28.95%
Ratio Analysis
21/01/02 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 50.85% 23.21% 15.19% 4.19% 3.66% 2.85% 1.57% -
ROE 12.68% 18.55% 27.80% 12.30% 17.57% 15.20% 7.54% -
Per Share
21/01/02 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 39.76 113.99 441.54 441.05 988.64 935.47 686.46 42.56%
EPS 21.05 26.06 20.31 17.27 36.69 27.07 11.61 -7.13%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.66 1.4044 2.357 1.404 2.089 1.7804 1.54 -0.92%
Adjusted Per Share Value based on latest NOSH - 196,294
21/01/02 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 13.24 33.80 29.39 27.00 22.33 19.99 14.67 1.28%
EPS 7.01 7.73 4.36 1.06 0.83 0.58 0.25 -33.96%
DPS 0.67 0.44 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.5528 0.4165 0.1569 0.0859 0.0472 0.0381 0.0329 -29.61%
Price Multiplier on Financial Quarter End Date
21/01/02 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 21/01/02 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.80 2.84 7.40 2.20 1.99 0.98 0.64 -
P/RPS 4.53 2.49 1.68 0.50 0.20 0.10 0.09 -38.60%
P/EPS 8.55 10.90 11.30 12.74 5.42 3.62 5.52 -5.30%
EY 11.69 9.18 8.85 7.85 18.44 27.62 18.13 5.61%
DY 1.11 0.53 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 2.02 3.14 1.57 0.95 0.55 0.42 -11.09%
Price Multiplier on Announcement Date
21/01/02 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 -
Price 2.75 2.82 8.90 2.54 1.73 1.01 0.95 -
P/RPS 6.92 2.47 2.02 0.58 0.17 0.11 0.14 -38.46%
P/EPS 13.06 10.82 13.58 14.71 4.71 3.73 8.19 -5.64%
EY 7.65 9.24 7.36 6.80 21.21 26.80 12.21 5.99%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.66 2.01 3.78 1.81 0.83 0.57 0.62 -11.53%

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