[YINSON] YoY Cumulative Quarter Result on 31-Jul-2011 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 76.45%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 574,584 455,646 499,920 355,434 332,852 220,682 377,346 7.25%
PBT 77,159 31,174 26,959 14,833 12,279 2,421 11,375 37.56%
Tax -14,831 -3,984 -5,257 -2,282 -3,131 -850 -2,144 38.01%
NP 62,328 27,190 21,702 12,551 9,148 1,571 9,231 37.45%
-
NP to SH 60,980 25,656 20,543 12,625 9,220 1,895 9,261 36.88%
-
Tax Rate 19.22% 12.78% 19.50% 15.38% 25.50% 35.11% 18.85% -
Total Cost 512,256 428,456 478,218 342,883 323,704 219,111 368,115 5.65%
-
Net Worth 1,055,276 350,610 259,975 139,714 114,393 101,249 97,267 48.76%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 1,055,276 350,610 259,975 139,714 114,393 101,249 97,267 48.76%
NOSH 949,844 213,266 196,208 72,391 68,499 68,411 68,498 54.96%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 10.85% 5.97% 4.34% 3.53% 2.75% 0.71% 2.45% -
ROE 5.78% 7.32% 7.90% 9.04% 8.06% 1.87% 9.52% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 60.49 213.65 254.79 490.99 485.92 322.58 550.88 -30.78%
EPS 6.42 12.03 10.47 17.44 13.46 2.77 13.52 -11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 1.644 1.325 1.93 1.67 1.48 1.42 -4.00%
Adjusted Per Share Value based on latest NOSH - 72,450
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 17.91 14.21 15.59 11.08 10.38 6.88 11.77 7.24%
EPS 1.90 0.80 0.64 0.39 0.29 0.06 0.29 36.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.329 0.1093 0.0811 0.0436 0.0357 0.0316 0.0303 48.78%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.95 4.90 2.10 2.20 0.75 0.62 0.63 -
P/RPS 4.88 2.29 0.82 0.45 0.15 0.19 0.11 88.09%
P/EPS 45.95 40.73 20.06 12.61 5.57 22.38 4.66 46.41%
EY 2.18 2.46 4.99 7.93 17.95 4.47 21.46 -31.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.98 1.58 1.14 0.45 0.42 0.44 34.95%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 29/09/08 -
Price 3.38 4.86 1.81 1.62 0.76 0.64 0.64 -
P/RPS 5.59 2.27 0.71 0.33 0.16 0.20 0.12 89.63%
P/EPS 52.65 40.40 17.29 9.29 5.65 23.10 4.73 49.39%
EY 1.90 2.48 5.78 10.77 17.71 4.33 21.13 -33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.96 1.37 0.84 0.46 0.43 0.45 37.47%

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