[YINSON] YoY Annualized Quarter 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- -16.73%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 459,686 394,978 1,149,168 911,292 999,840 710,868 665,704 -5.97%
PBT 210,922 200,930 154,318 62,348 53,918 29,666 24,558 43.05%
Tax -46,032 -23,650 -29,662 -7,968 -10,514 -4,564 -6,262 39.39%
NP 164,890 177,280 124,656 54,380 43,404 25,102 18,296 44.20%
-
NP to SH 165,476 177,646 121,960 51,312 41,086 25,250 18,440 44.10%
-
Tax Rate 21.82% 11.77% 19.22% 12.78% 19.50% 15.38% 25.50% -
Total Cost 294,796 217,698 1,024,512 856,912 956,436 685,766 647,408 -12.27%
-
Net Worth 1,804,538 1,732,155 1,055,276 350,610 259,975 139,714 114,393 58.29%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,804,538 1,732,155 1,055,276 350,610 259,975 139,714 114,393 58.29%
NOSH 1,090,092 1,067,584 949,844 213,266 196,208 72,391 68,499 58.53%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 35.87% 44.88% 10.85% 5.97% 4.34% 3.53% 2.75% -
ROE 9.17% 10.26% 11.56% 14.64% 15.80% 18.07% 16.12% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 42.17 37.00 120.98 427.30 509.58 981.98 971.84 -40.69%
EPS 15.18 16.64 12.84 24.06 20.94 34.88 26.92 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6554 1.6225 1.111 1.644 1.325 1.93 1.67 -0.14%
Adjusted Per Share Value based on latest NOSH - 213,118
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 14.43 12.40 36.08 28.61 31.39 22.32 20.90 -5.98%
EPS 5.20 5.58 3.83 1.61 1.29 0.79 0.58 44.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5665 0.5438 0.3313 0.1101 0.0816 0.0439 0.0359 58.30%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.07 3.06 2.95 4.90 2.10 2.20 0.75 -
P/RPS 7.28 8.27 2.44 1.15 0.41 0.22 0.08 111.93%
P/EPS 20.22 18.39 22.98 20.37 10.03 6.31 2.79 39.06%
EY 4.94 5.44 4.35 4.91 9.97 15.85 35.89 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.89 2.66 2.98 1.58 1.14 0.45 26.54%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 -
Price 3.25 2.90 3.38 4.86 1.81 1.62 0.76 -
P/RPS 7.71 7.84 2.79 1.14 0.36 0.16 0.08 113.97%
P/EPS 21.41 17.43 26.32 20.20 8.64 4.64 2.82 40.15%
EY 4.67 5.74 3.80 4.95 11.57 21.53 35.42 -28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.79 3.04 2.96 1.37 0.84 0.46 27.29%

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