Highlights

[YINSON] YoY Quarter Result on 2011-04-30 [#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 -     4.96%    YoY -     51.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 294,070 228,296 264,152 196,804 184,314 111,959 146,428 12.32%
  YoY % 28.81% -13.57% 34.22% 6.78% 64.63% -23.54% -
  Horiz. % 200.83% 155.91% 180.40% 134.40% 125.87% 76.46% 100.00%
PBT 37,869 17,970 14,087 8,600 6,340 681 2,861 53.77%
  YoY % 110.73% 27.56% 63.80% 35.65% 830.98% -76.20% -
  Horiz. % 1,323.63% 628.10% 492.38% 300.59% 221.60% 23.80% 100.00%
Tax -6,855 -1,944 -3,069 -1,463 -1,671 -227 -780 43.63%
  YoY % -252.62% 36.66% -109.77% 12.45% -636.12% 70.90% -
  Horiz. % 878.85% 249.23% 393.46% 187.56% 214.23% 29.10% 100.00%
NP 31,014 16,026 11,018 7,137 4,669 454 2,081 56.84%
  YoY % 93.52% 45.45% 54.38% 52.86% 928.41% -78.18% -
  Horiz. % 1,490.34% 770.11% 529.46% 342.96% 224.36% 21.82% 100.00%
NP to SH 30,296 15,405 10,696 7,155 4,731 617 2,149 55.40%
  YoY % 96.66% 44.03% 49.49% 51.24% 666.77% -71.29% -
  Horiz. % 1,409.77% 716.85% 497.72% 332.95% 220.15% 28.71% 100.00%
Tax Rate 18.10 % 10.82 % 21.79 % 17.01 % 26.36 % 33.33 % 27.26 % -6.59%
  YoY % 67.28% -50.34% 28.10% -35.47% -20.91% 22.27% -
  Horiz. % 66.40% 39.69% 79.93% 62.40% 96.70% 122.27% 100.00%
Total Cost 263,056 212,270 253,134 189,667 179,645 111,505 144,347 10.51%
  YoY % 23.93% -16.14% 33.46% 5.58% 61.11% -22.75% -
  Horiz. % 182.24% 147.06% 175.36% 131.40% 124.45% 77.25% 100.00%
Net Worth 564,853 293,316 238,733 128,721 109,545 100,091 90,340 35.71%
  YoY % 92.58% 22.86% 85.46% 17.50% 9.45% 10.79% -
  Horiz. % 625.25% 324.68% 264.26% 142.49% 121.26% 110.79% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 564,853 293,316 238,733 128,721 109,545 100,091 90,340 35.71%
  YoY % 92.58% 22.86% 85.46% 17.50% 9.45% 10.79% -
  Horiz. % 625.25% 324.68% 264.26% 142.49% 121.26% 110.79% 100.00%
NOSH 258,277 200,325 187,978 68,468 68,465 68,555 68,439 24.76%
  YoY % 28.93% 6.57% 174.55% 0.00% -0.13% 0.17% -
  Horiz. % 377.38% 292.70% 274.66% 100.04% 100.04% 100.17% 100.00%
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 10.55 % 7.02 % 4.17 % 3.63 % 2.53 % 0.41 % 1.42 % 39.67%
  YoY % 50.28% 68.35% 14.88% 43.48% 517.07% -71.13% -
  Horiz. % 742.96% 494.37% 293.66% 255.63% 178.17% 28.87% 100.00%
ROE 5.36 % 5.25 % 4.48 % 5.56 % 4.32 % 0.62 % 2.38 % 14.48%
  YoY % 2.10% 17.19% -19.42% 28.70% 596.77% -73.95% -
  Horiz. % 225.21% 220.59% 188.24% 233.61% 181.51% 26.05% 100.00%
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 113.86 113.96 140.52 287.44 269.21 163.31 213.95 -9.97%
  YoY % -0.09% -18.90% -51.11% 6.77% 64.85% -23.67% -
  Horiz. % 53.22% 53.26% 65.68% 134.35% 125.83% 76.33% 100.00%
EPS 11.73 7.69 5.69 10.45 6.91 0.90 3.14 24.55%
  YoY % 52.54% 35.15% -45.55% 51.23% 667.78% -71.34% -
  Horiz. % 373.57% 244.90% 181.21% 332.80% 220.06% 28.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1870 1.4642 1.2700 1.8800 1.6000 1.4600 1.3200 8.78%
  YoY % 49.36% 15.29% -32.45% 17.50% 9.59% 10.61% -
  Horiz. % 165.68% 110.92% 96.21% 142.42% 121.21% 110.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 26.90 20.89 24.17 18.01 16.86 10.24 13.40 12.31%
  YoY % 28.77% -13.57% 34.20% 6.82% 64.65% -23.58% -
  Horiz. % 200.75% 155.90% 180.37% 134.40% 125.82% 76.42% 100.00%
EPS 2.77 1.41 0.98 0.65 0.43 0.06 0.20 54.94%
  YoY % 96.45% 43.88% 50.77% 51.16% 616.67% -70.00% -
  Horiz. % 1,385.00% 705.00% 490.00% 325.00% 215.00% 30.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5168 0.2684 0.2184 0.1178 0.1002 0.0916 0.0827 35.70%
  YoY % 92.55% 22.89% 85.40% 17.56% 9.39% 10.76% -
  Horiz. % 624.91% 324.55% 264.09% 142.44% 121.16% 110.76% 100.00%
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 8.5300 2.7900 1.7800 1.0800 0.8200 0.5000 0.6500 -
P/RPS 7.49 2.45 1.27 0.38 0.30 0.31 0.30 70.92%
  YoY % 205.71% 92.91% 234.21% 26.67% -3.23% 3.33% -
  Horiz. % 2,496.67% 816.67% 423.33% 126.67% 100.00% 103.33% 100.00%
P/EPS 72.72 36.28 31.28 10.33 11.87 55.56 20.70 23.28%
  YoY % 100.44% 15.98% 202.81% -12.97% -78.64% 168.41% -
  Horiz. % 351.30% 175.27% 151.11% 49.90% 57.34% 268.41% 100.00%
EY 1.38 2.76 3.20 9.68 8.43 1.80 4.83 -18.84%
  YoY % -50.00% -13.75% -66.94% 14.83% 368.33% -62.73% -
  Horiz. % 28.57% 57.14% 66.25% 200.41% 174.53% 37.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.90 1.91 1.40 0.57 0.51 0.34 0.49 41.28%
  YoY % 104.19% 36.43% 145.61% 11.76% 50.00% -30.61% -
  Horiz. % 795.92% 389.80% 285.71% 116.33% 104.08% 69.39% 100.00%
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 2.8600 4.7200 2.1500 1.8200 0.7800 0.5600 0.6100 -
P/RPS 2.51 4.14 1.53 0.63 0.29 0.34 0.29 43.27%
  YoY % -39.37% 170.59% 142.86% 117.24% -14.71% 17.24% -
  Horiz. % 865.52% 1,427.59% 527.59% 217.24% 100.00% 117.24% 100.00%
P/EPS 24.38 61.38 37.79 17.42 11.29 62.22 19.43 3.85%
  YoY % -60.28% 62.42% 116.93% 54.30% -81.85% 220.23% -
  Horiz. % 125.48% 315.90% 194.49% 89.66% 58.11% 320.23% 100.00%
EY 4.10 1.63 2.65 5.74 8.86 1.61 5.15 -3.73%
  YoY % 151.53% -38.49% -53.83% -35.21% 450.31% -68.74% -
  Horiz. % 79.61% 31.65% 51.46% 111.46% 172.04% 31.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.31 3.22 1.69 0.97 0.49 0.38 0.46 19.05%
  YoY % -59.32% 90.53% 74.23% 97.96% 28.95% -17.39% -
  Horiz. % 284.78% 700.00% 367.39% 210.87% 106.52% 82.61% 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.
 


 

490  262  546  926 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.74+0.095 
 REVENUE 0.70+0.075 
 IWCITY 0.81+0.24 
 MYEG 1.05+0.04 
 MRCB 0.715+0.035 
 SAPNRG 0.59-0.01 
 PHB 0.025+0.005 
 MALTON 0.635+0.065 
 HSI-H4I 0.695+0.015 
 DGSB 0.07-0.005 
Partners & Brokers