Highlights

[YINSON] YoY Quarter Result on 2010-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jul-2010  [#2]
Profit Trend QoQ -     -5.12%    YoY -     251.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 227,350 235,768 158,630 148,538 108,723 230,918 96,994 15.24%
  YoY % -3.57% 48.63% 6.79% 36.62% -52.92% 138.07% -
  Horiz. % 234.40% 243.07% 163.55% 153.14% 112.09% 238.07% 100.00%
PBT 13,204 12,872 6,233 5,939 1,740 8,513 3,118 27.17%
  YoY % 2.58% 106.51% 4.95% 241.32% -79.56% 173.03% -
  Horiz. % 423.48% 412.83% 199.90% 190.47% 55.81% 273.03% 100.00%
Tax -2,040 -2,188 -819 -1,460 -623 -1,364 -1,051 11.68%
  YoY % 6.76% -167.16% 43.90% -134.35% 54.33% -29.78% -
  Horiz. % 194.10% 208.18% 77.93% 138.92% 59.28% 129.78% 100.00%
NP 11,164 10,684 5,414 4,479 1,117 7,149 2,067 32.42%
  YoY % 4.49% 97.34% 20.88% 300.98% -84.38% 245.86% -
  Horiz. % 540.11% 516.88% 261.93% 216.69% 54.04% 345.86% 100.00%
NP to SH 10,251 9,847 5,470 4,489 1,278 7,111 2,067 30.56%
  YoY % 4.10% 80.02% 21.85% 251.25% -82.03% 244.03% -
  Horiz. % 495.94% 476.39% 264.63% 217.17% 61.83% 344.03% 100.00%
Tax Rate 15.45 % 17.00 % 13.14 % 24.58 % 35.80 % 16.02 % 33.71 % -12.18%
  YoY % -9.12% 29.38% -46.54% -31.34% 123.47% -52.48% -
  Horiz. % 45.83% 50.43% 38.98% 72.92% 106.20% 47.52% 100.00%
Total Cost 216,186 225,084 153,216 144,059 107,606 223,769 94,927 14.69%
  YoY % -3.95% 46.91% 6.36% 33.88% -51.91% 135.73% -
  Horiz. % 227.74% 237.11% 161.40% 151.76% 113.36% 235.73% 100.00%
Net Worth 350,366 259,905 139,829 114,452 101,146 97,279 80,804 27.67%
  YoY % 34.81% 85.87% 22.17% 13.16% 3.98% 20.39% -
  Horiz. % 433.60% 321.65% 173.05% 141.64% 125.17% 120.39% 100.00%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 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
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 350,366 259,905 139,829 114,452 101,146 97,279 80,804 27.67%
  YoY % 34.81% 85.87% 22.17% 13.16% 3.98% 20.39% -
  Horiz. % 433.60% 321.65% 173.05% 141.64% 125.17% 120.39% 100.00%
NOSH 213,118 196,155 72,450 68,534 68,342 68,506 44,643 29.73%
  YoY % 8.65% 170.74% 5.71% 0.28% -0.24% 53.45% -
  Horiz. % 477.38% 439.38% 162.29% 153.51% 153.08% 153.45% 100.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 4.91 % 4.53 % 3.41 % 3.02 % 1.03 % 3.10 % 2.13 % 14.92%
  YoY % 8.39% 32.84% 12.91% 193.20% -66.77% 45.54% -
  Horiz. % 230.52% 212.68% 160.09% 141.78% 48.36% 145.54% 100.00%
ROE 2.93 % 3.79 % 3.91 % 3.92 % 1.26 % 7.31 % 2.56 % 2.27%
  YoY % -22.69% -3.07% -0.26% 211.11% -82.76% 185.55% -
  Horiz. % 114.45% 148.05% 152.73% 153.13% 49.22% 285.55% 100.00%
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 106.68 120.19 218.95 216.74 159.09 337.07 217.26 -11.17%
  YoY % -11.24% -45.11% 1.02% 36.24% -52.80% 55.15% -
  Horiz. % 49.10% 55.32% 100.78% 99.76% 73.23% 155.15% 100.00%
EPS 4.81 5.02 7.55 6.55 1.87 10.38 4.63 0.64%
  YoY % -4.18% -33.51% 15.27% 250.27% -81.98% 124.19% -
  Horiz. % 103.89% 108.42% 163.07% 141.47% 40.39% 224.19% 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 1.6440 1.3250 1.9300 1.6700 1.4800 1.4200 1.8100 -1.59%
  YoY % 24.08% -31.35% 15.57% 12.84% 4.23% -21.55% -
  Horiz. % 90.83% 73.20% 106.63% 92.27% 81.77% 78.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 20.80 21.57 14.51 13.59 9.95 21.13 8.87 15.25%
  YoY % -3.57% 48.66% 6.77% 36.58% -52.91% 138.22% -
  Horiz. % 234.50% 243.18% 163.59% 153.21% 112.18% 238.22% 100.00%
EPS 0.94 0.90 0.50 0.41 0.12 0.65 0.19 30.50%
  YoY % 4.44% 80.00% 21.95% 241.67% -81.54% 242.11% -
  Horiz. % 494.74% 473.68% 263.16% 215.79% 63.16% 342.11% 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 0.3206 0.2378 0.1279 0.1047 0.0925 0.0890 0.0739 27.68%
  YoY % 34.82% 85.93% 22.16% 13.19% 3.93% 20.43% -
  Horiz. % 433.83% 321.79% 173.07% 141.68% 125.17% 120.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 4.9000 2.1000 2.2000 0.7500 0.6200 0.6300 1.4300 -
P/RPS 4.59 1.75 1.00 0.35 0.39 0.19 0.66 38.12%
  YoY % 162.29% 75.00% 185.71% -10.26% 105.26% -71.21% -
  Horiz. % 695.45% 265.15% 151.52% 53.03% 59.09% 28.79% 100.00%
P/EPS 101.87 41.83 29.14 11.45 33.16 6.07 30.89 21.98%
  YoY % 143.53% 43.55% 154.50% -65.47% 446.29% -80.35% -
  Horiz. % 329.78% 135.42% 94.33% 37.07% 107.35% 19.65% 100.00%
EY 0.98 2.39 3.43 8.73 3.02 16.48 3.24 -18.05%
  YoY % -59.00% -30.32% -60.71% 189.07% -81.67% 408.64% -
  Horiz. % 30.25% 73.77% 105.86% 269.44% 93.21% 508.64% 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 2.98 1.58 1.14 0.45 0.42 0.44 0.79 24.74%
  YoY % 88.61% 38.60% 153.33% 7.14% -4.55% -44.30% -
  Horiz. % 377.22% 200.00% 144.30% 56.96% 53.16% 55.70% 100.00%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 29/09/08 02/10/07 -
Price 4.8600 1.8100 1.6200 0.7600 0.6400 0.6400 0.8800 -
P/RPS 4.56 1.51 0.74 0.35 0.40 0.19 0.41 49.35%
  YoY % 201.99% 104.05% 111.43% -12.50% 110.53% -53.66% -
  Horiz. % 1,112.20% 368.29% 180.49% 85.37% 97.56% 46.34% 100.00%
P/EPS 101.04 36.06 21.46 11.60 34.22 6.17 19.01 32.07%
  YoY % 180.20% 68.03% 85.00% -66.10% 454.62% -67.54% -
  Horiz. % 531.51% 189.69% 112.89% 61.02% 180.01% 32.46% 100.00%
EY 0.99 2.77 4.66 8.62 2.92 16.22 5.26 -24.28%
  YoY % -64.26% -40.56% -45.94% 195.21% -82.00% 208.36% -
  Horiz. % 18.82% 52.66% 88.59% 163.88% 55.51% 308.36% 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 2.96 1.37 0.84 0.46 0.43 0.45 0.49 34.92%
  YoY % 116.06% 63.10% 82.61% 6.98% -4.44% -8.16% -
  Horiz. % 604.08% 279.59% 171.43% 93.88% 87.76% 91.84% 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.
 


 

532  217  498  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.645+0.045 
 HSI-H4B 0.365-0.02 
 HSI-C3H 0.405-0.005 
 HSI-C3F 0.410.00 
 BARAKAH 0.155-0.005 
 SEACERA-WC 0.06+0.015 
 MYEG 1.000.00 
 PUC 0.195+0.005 
 IRIS 0.155+0.005 
 TM 3.21+0.07 
Partners & Brokers