[YINSON] YoY 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- -44.22%
YoY- -9.6%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 236,780 192,554 194,478 156,187 140,146 174,819 145,242 8.47%
PBT 16,851 11,481 9,796 4,081 3,345 3,841 2,752 35.22%
Tax -622 -2,155 -1,763 -1,663 -791 -1,276 -773 -3.55%
NP 16,229 9,326 8,033 2,418 2,554 2,565 1,979 41.96%
-
NP to SH 15,506 8,508 8,066 2,504 2,770 2,522 1,919 41.61%
-
Tax Rate 3.69% 18.77% 18.00% 40.75% 23.65% 33.22% 28.09% -
Total Cost 220,551 183,228 186,445 153,769 137,592 172,254 143,263 7.44%
-
Net Worth 355,550 262,689 146,259 114,937 102,846 98,686 79,903 28.22%
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 355,550 262,689 146,259 114,937 102,846 98,686 79,903 28.22%
NOSH 213,287 196,036 72,405 68,415 68,564 68,532 65,494 21.72%
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 6.85% 4.84% 4.13% 1.55% 1.82% 1.47% 1.36% -
ROE 4.36% 3.24% 5.51% 2.18% 2.69% 2.56% 2.40% -
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 111.01 98.22 268.59 228.29 204.40 255.09 221.76 -10.88%
EPS 7.27 4.34 11.14 3.66 4.04 3.68 2.93 16.33%
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 7.39 6.01 6.07 4.87 4.37 5.45 4.53 8.49%
EPS 0.48 0.27 0.25 0.08 0.09 0.08 0.06 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1109 0.082 0.0456 0.0359 0.0321 0.0308 0.0249 28.23%
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 4.36 1.83 0.71 0.39 0.30 0.21 0.35 52.19%
P/EPS 66.57 41.47 17.15 24.59 15.35 14.67 26.62 16.48%
EY 1.50 2.41 5.83 4.07 6.52 6.81 3.76 -14.18%
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 5.93 2.15 0.71 0.46 0.30 0.20 0.32 62.60%
P/EPS 90.51 48.62 17.15 28.42 15.10 13.86 24.57 24.24%
EY 1.10 2.06 5.83 3.52 6.62 7.22 4.07 -19.57%
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