[YINSON] YoY Cumulative Quarter Result on 31-Oct-2010 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 27.16%
YoY- 151.32%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 692,426 692,474 549,912 489,039 360,828 552,165 323,333 13.51%
PBT 48,025 38,440 24,629 16,360 5,766 15,216 10,799 28.20%
Tax -4,606 -7,412 -4,045 -4,794 -1,641 -3,420 -2,294 12.30%
NP 43,419 31,028 20,584 11,566 4,125 11,796 8,505 31.18%
-
NP to SH 41,162 29,051 20,691 11,724 4,665 11,783 8,445 30.18%
-
Tax Rate 9.59% 19.28% 16.42% 29.30% 28.46% 22.48% 21.24% -
Total Cost 649,007 661,446 529,328 477,473 356,703 540,369 314,828 12.80%
-
Net Worth 355,528 263,029 146,241 115,048 102,753 98,648 82,555 27.52%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 355,528 263,029 146,241 115,048 102,753 98,648 82,555 27.52%
NOSH 213,274 196,290 72,396 68,481 68,502 68,505 67,668 21.06%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 6.27% 4.48% 3.74% 2.37% 1.14% 2.14% 2.63% -
ROE 11.58% 11.04% 14.15% 10.19% 4.54% 11.94% 10.23% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 324.66 352.78 759.58 714.12 526.74 806.01 477.82 -6.23%
EPS 19.30 14.80 28.58 17.12 6.81 17.20 12.48 7.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.667 1.34 2.02 1.68 1.50 1.44 1.22 5.33%
Adjusted Per Share Value based on latest NOSH - 68,415
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 21.59 21.59 17.15 15.25 11.25 17.22 10.08 13.52%
EPS 1.28 0.91 0.65 0.37 0.15 0.37 0.26 30.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1108 0.082 0.0456 0.0359 0.032 0.0308 0.0257 27.54%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 4.84 1.80 1.91 0.90 0.62 0.54 0.78 -
P/RPS 1.49 0.51 0.25 0.13 0.12 0.07 0.16 44.99%
P/EPS 25.08 12.16 6.68 5.26 9.10 3.14 6.25 26.03%
EY 3.99 8.22 14.96 19.02 10.98 31.85 16.00 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.34 0.95 0.54 0.41 0.38 0.64 28.60%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 -
Price 6.58 2.11 1.91 1.04 0.61 0.51 0.72 -
P/RPS 2.03 0.60 0.25 0.15 0.12 0.06 0.15 54.31%
P/EPS 34.09 14.26 6.68 6.07 8.96 2.97 5.77 34.41%
EY 2.93 7.01 14.96 16.46 11.16 33.73 17.33 -25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 1.57 0.95 0.62 0.41 0.35 0.59 37.24%

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