[YINSON] YoY TTM 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- 1.05%
YoY- 13.08%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 456,751 863,843 1,060,799 820,947 860,310 663,400 582,458 -3.96%
PBT 297,755 306,388 198,057 48,654 44,895 27,596 20,081 56.67%
Tax -88,129 -28,664 -19,805 -6,883 -9,514 -5,915 -5,112 60.65%
NP 209,626 277,724 178,252 41,771 35,381 21,681 14,969 55.19%
-
NP to SH 218,578 275,520 175,075 38,997 34,487 21,946 15,275 55.75%
-
Tax Rate 29.60% 9.36% 10.00% 14.15% 21.19% 21.43% 25.46% -
Total Cost 247,125 586,119 882,547 779,176 824,929 641,719 567,489 -12.92%
-
Net Worth 1,803,668 1,732,538 1,055,415 213,118 259,905 139,829 114,452 58.27%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 21,363 14,261 - - - - - -
Div Payout % 9.77% 5.18% - - - - - -
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 1,803,668 1,732,538 1,055,415 213,118 259,905 139,829 114,452 58.27%
NOSH 1,089,566 1,067,820 949,969 213,118 196,155 72,450 68,534 58.50%
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 45.90% 32.15% 16.80% 5.09% 4.11% 3.27% 2.57% -
ROE 12.12% 15.90% 16.59% 18.30% 13.27% 15.69% 13.35% -
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 41.92 80.90 111.67 385.21 438.59 915.66 849.88 -39.41%
EPS 20.06 25.80 18.43 18.30 17.58 30.29 22.29 -1.73%
DPS 1.96 1.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6554 1.6225 1.111 1.00 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 14.25 26.95 33.10 25.61 26.84 20.70 18.17 -3.96%
EPS 6.82 8.60 5.46 1.22 1.08 0.68 0.48 55.56%
DPS 0.67 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5628 0.5406 0.3293 0.0665 0.0811 0.0436 0.0357 58.28%
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 7.32 3.78 2.64 1.27 0.48 0.24 0.09 108.01%
P/EPS 15.30 11.86 16.01 26.78 11.94 7.26 3.37 28.65%
EY 6.53 8.43 6.25 3.73 8.37 13.77 29.72 -22.30%
DY 0.64 0.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.89 2.66 4.90 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 7.75 3.58 3.03 1.26 0.41 0.18 0.09 109.99%
P/EPS 16.20 11.24 18.34 26.56 10.29 5.35 3.41 29.62%
EY 6.17 8.90 5.45 3.77 9.71 18.70 29.33 -22.86%
DY 0.60 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.79 3.04 4.86 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