Highlights

[YINSON] QoQ Quarter Result on 2010-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 30-Apr-2010  [#1]
Profit Trend QoQ -     44.02%    YoY -     666.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 151,779 156,187 148,538 184,314 109,460 140,146 108,723 24.83%
  QoQ % -2.82% 5.15% -19.41% 68.38% -21.90% 28.90% -
  Horiz. % 139.60% 143.66% 136.62% 169.53% 100.68% 128.90% 100.00%
PBT 8,682 4,081 5,939 6,340 4,457 3,345 1,740 191.14%
  QoQ % 112.74% -31.28% -6.32% 42.25% 33.24% 92.24% -
  Horiz. % 498.97% 234.54% 341.32% 364.37% 256.15% 192.24% 100.00%
Tax -1,970 -1,663 -1,460 -1,671 -1,190 -791 -623 114.98%
  QoQ % -18.46% -13.90% 12.63% -40.42% -50.44% -26.97% -
  Horiz. % 316.21% 266.93% 234.35% 268.22% 191.01% 126.97% 100.00%
NP 6,712 2,418 4,479 4,669 3,267 2,554 1,117 229.44%
  QoQ % 177.58% -46.01% -4.07% 42.91% 27.92% 128.65% -
  Horiz. % 600.90% 216.47% 400.98% 417.99% 292.48% 228.65% 100.00%
NP to SH 6,817 2,504 4,489 4,731 3,285 2,770 1,278 204.36%
  QoQ % 172.24% -44.22% -5.12% 44.02% 18.59% 116.74% -
  Horiz. % 533.41% 195.93% 351.25% 370.19% 257.04% 216.74% 100.00%
Tax Rate 22.69 % 40.75 % 24.58 % 26.36 % 26.70 % 23.65 % 35.80 % -26.15%
  QoQ % -44.32% 65.79% -6.75% -1.27% 12.90% -33.94% -
  Horiz. % 63.38% 113.83% 68.66% 73.63% 74.58% 66.06% 100.00%
Total Cost 145,067 153,769 144,059 179,645 106,193 137,592 107,606 21.97%
  QoQ % -5.66% 6.74% -19.81% 69.17% -22.82% 27.87% -
  Horiz. % 134.81% 142.90% 133.88% 166.95% 98.69% 127.87% 100.00%
Net Worth 121,874 114,937 114,452 109,545 68,519 102,846 101,146 13.19%
  QoQ % 6.03% 0.42% 4.48% 59.88% -33.38% 1.68% -
  Horiz. % 120.49% 113.63% 113.16% 108.30% 67.74% 101.68% 100.00%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 121,874 114,937 114,452 109,545 68,519 102,846 101,146 13.19%
  QoQ % 6.03% 0.42% 4.48% 59.88% -33.38% 1.68% -
  Horiz. % 120.49% 113.63% 113.16% 108.30% 67.74% 101.68% 100.00%
NOSH 68,468 68,415 68,534 68,465 68,519 68,564 68,342 0.12%
  QoQ % 0.08% -0.17% 0.10% -0.08% -0.07% 0.32% -
  Horiz. % 100.18% 100.11% 100.28% 100.18% 100.26% 100.32% 100.00%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 4.42 % 1.55 % 3.02 % 2.53 % 2.98 % 1.82 % 1.03 % 163.37%
  QoQ % 185.16% -48.68% 19.37% -15.10% 63.74% 76.70% -
  Horiz. % 429.13% 150.49% 293.20% 245.63% 289.32% 176.70% 100.00%
ROE 5.59 % 2.18 % 3.92 % 4.32 % 4.79 % 2.69 % 1.26 % 169.27%
  QoQ % 156.42% -44.39% -9.26% -9.81% 78.07% 113.49% -
  Horiz. % 443.65% 173.02% 311.11% 342.86% 380.16% 213.49% 100.00%
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 221.68 228.29 216.74 269.21 159.75 204.40 159.09 24.68%
  QoQ % -2.90% 5.33% -19.49% 68.52% -21.84% 28.48% -
  Horiz. % 139.34% 143.50% 136.24% 169.22% 100.41% 128.48% 100.00%
EPS 9.95 3.66 6.55 6.91 4.80 4.04 1.87 203.85%
  QoQ % 171.86% -44.12% -5.21% 43.96% 18.81% 116.04% -
  Horiz. % 532.09% 195.72% 350.27% 369.52% 256.68% 216.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7800 1.6800 1.6700 1.6000 1.0000 1.5000 1.4800 13.06%
  QoQ % 5.95% 0.60% 4.37% 60.00% -33.33% 1.35% -
  Horiz. % 120.27% 113.51% 112.84% 108.11% 67.57% 101.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 13.89 14.29 13.59 16.86 10.01 12.82 9.95 24.83%
  QoQ % -2.80% 5.15% -19.40% 68.43% -21.92% 28.84% -
  Horiz. % 139.60% 143.62% 136.58% 169.45% 100.60% 128.84% 100.00%
EPS 0.62 0.23 0.41 0.43 0.30 0.25 0.12 197.97%
  QoQ % 169.57% -43.90% -4.65% 43.33% 20.00% 108.33% -
  Horiz. % 516.67% 191.67% 341.67% 358.33% 250.00% 208.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1115 0.1052 0.1047 0.1002 0.0627 0.0941 0.0925 13.22%
  QoQ % 5.99% 0.48% 4.49% 59.81% -33.37% 1.73% -
  Horiz. % 120.54% 113.73% 113.19% 108.32% 67.78% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.9800 0.9000 0.7500 0.8200 0.6400 0.6200 0.6200 -
P/RPS 0.44 0.39 0.35 0.30 0.40 0.30 0.39 8.35%
  QoQ % 12.82% 11.43% 16.67% -25.00% 33.33% -23.08% -
  Horiz. % 112.82% 100.00% 89.74% 76.92% 102.56% 76.92% 100.00%
P/EPS 9.84 24.59 11.45 11.87 13.35 15.35 33.16 -55.41%
  QoQ % -59.98% 114.76% -3.54% -11.09% -13.03% -53.71% -
  Horiz. % 29.67% 74.16% 34.53% 35.80% 40.26% 46.29% 100.00%
EY 10.16 4.07 8.73 8.43 7.49 6.52 3.02 124.03%
  QoQ % 149.63% -53.38% 3.56% 12.55% 14.88% 115.89% -
  Horiz. % 336.42% 134.77% 289.07% 279.14% 248.01% 215.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.54 0.45 0.51 0.64 0.41 0.42 19.64%
  QoQ % 1.85% 20.00% -11.76% -20.31% 56.10% -2.38% -
  Horiz. % 130.95% 128.57% 107.14% 121.43% 152.38% 97.62% 100.00%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 29/03/11 29/12/10 28/09/10 29/06/10 29/03/10 29/12/09 28/09/09 -
Price 1.0100 1.0400 0.7600 0.7800 0.9500 0.6100 0.6400 -
P/RPS 0.46 0.46 0.35 0.29 0.59 0.30 0.40 9.74%
  QoQ % 0.00% 31.43% 20.69% -50.85% 96.67% -25.00% -
  Horiz. % 115.00% 115.00% 87.50% 72.50% 147.50% 75.00% 100.00%
P/EPS 10.14 28.42 11.60 11.29 19.82 15.10 34.22 -55.45%
  QoQ % -64.32% 145.00% 2.75% -43.04% 31.26% -55.87% -
  Horiz. % 29.63% 83.05% 33.90% 32.99% 57.92% 44.13% 100.00%
EY 9.86 3.52 8.62 8.86 5.05 6.62 2.92 124.58%
  QoQ % 180.11% -59.16% -2.71% 75.45% -23.72% 126.71% -
  Horiz. % 337.67% 120.55% 295.21% 303.42% 172.95% 226.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.62 0.46 0.49 0.95 0.41 0.43 20.61%
  QoQ % -8.06% 34.78% -6.12% -48.42% 131.71% -4.65% -
  Horiz. % 132.56% 144.19% 106.98% 113.95% 220.93% 95.35% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

378  336  509  688 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KRETAM 0.46-0.235 
 IRIS 0.155+0.02 
 SAPNRG 0.63-0.02 
 BARAKAH 0.185+0.01 
 GBGAQRS-WA 0.07+0.005 
 MYEG 0.9650.00 
 CUSCAPI 0.240.00 
 UCREST 0.340.00 
 TDM 0.28+0.01 
 YTL 1.07+0.01 
Partners & Brokers