[YINSON] YoY TTM Result on 30-Apr-2011 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 13.07%
YoY- 73.78%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,007,635 829,365 783,172 653,308 542,643 601,529 548,586 10.65%
PBT 171,971 48,322 38,256 27,302 15,882 15,242 16,503 47.76%
Tax -13,869 -7,031 -8,145 -6,556 -4,275 -4,064 -5,216 17.69%
NP 158,102 41,291 30,111 20,746 11,607 11,178 11,287 55.22%
-
NP to SH 154,642 38,593 30,110 20,965 12,064 11,278 10,690 56.06%
-
Tax Rate 8.06% 14.55% 21.29% 24.01% 26.92% 26.66% 31.61% -
Total Cost 849,533 788,074 753,061 632,562 531,036 590,351 537,299 7.93%
-
Net Worth 516,555 293,316 238,733 68,468 109,545 100,091 90,340 33.70%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 516,555 293,316 238,733 68,468 109,545 100,091 90,340 33.70%
NOSH 258,277 200,325 187,978 68,468 68,465 68,555 68,439 24.76%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 15.69% 4.98% 3.84% 3.18% 2.14% 1.86% 2.06% -
ROE 29.94% 13.16% 12.61% 30.62% 11.01% 11.27% 11.83% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 390.14 414.01 416.63 954.17 792.57 877.43 801.56 -11.30%
EPS 59.87 19.27 16.02 30.62 17.62 16.45 15.62 25.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.4642 1.27 1.00 1.60 1.46 1.32 7.16%
Adjusted Per Share Value based on latest NOSH - 68,468
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 31.42 25.86 24.42 20.37 16.92 18.76 17.10 10.66%
EPS 4.82 1.20 0.94 0.65 0.38 0.35 0.33 56.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.0915 0.0744 0.0213 0.0342 0.0312 0.0282 33.68%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 8.53 2.79 1.78 1.08 0.82 0.50 0.65 -
P/RPS 2.19 0.67 0.43 0.11 0.10 0.06 0.08 73.56%
P/EPS 14.25 14.48 11.11 3.53 4.65 3.04 4.16 22.76%
EY 7.02 6.91 9.00 28.35 21.49 32.90 24.03 -18.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 1.91 1.40 1.08 0.51 0.34 0.49 43.42%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 26/06/09 30/06/08 -
Price 2.86 4.72 2.15 1.82 0.78 0.56 0.61 -
P/RPS 0.73 1.14 0.52 0.19 0.10 0.06 0.08 44.53%
P/EPS 4.78 24.50 13.42 5.94 4.43 3.40 3.91 3.40%
EY 20.94 4.08 7.45 16.82 22.59 29.38 25.61 -3.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 3.22 1.69 1.82 0.49 0.38 0.46 20.79%

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