Highlights

[YINSON] YoY Quarter Result on 2011-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 23-Dec-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Oct-2011  [#3]
Profit Trend QoQ -     47.46%    YoY -     222.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 255,219 236,780 192,554 194,478 156,187 140,146 174,819 6.51%
  YoY % 7.79% 22.97% -0.99% 24.52% 11.45% -19.83% -
  Horiz. % 145.99% 135.44% 110.14% 111.25% 89.34% 80.17% 100.00%
PBT 93,050 16,851 11,481 9,796 4,081 3,345 3,841 70.06%
  YoY % 452.19% 46.77% 17.20% 140.04% 22.00% -12.91% -
  Horiz. % 2,422.55% 438.71% 298.91% 255.04% 106.25% 87.09% 100.00%
Tax -5,189 -622 -2,155 -1,763 -1,663 -791 -1,276 26.33%
  YoY % -734.24% 71.14% -22.23% -6.01% -110.24% 38.01% -
  Horiz. % 406.66% 48.75% 168.89% 138.17% 130.33% 61.99% 100.00%
NP 87,861 16,229 9,326 8,033 2,418 2,554 2,565 80.16%
  YoY % 441.38% 74.02% 16.10% 232.22% -5.32% -0.43% -
  Horiz. % 3,425.38% 632.71% 363.59% 313.18% 94.27% 99.57% 100.00%
NP to SH 86,792 15,506 8,508 8,066 2,504 2,770 2,522 80.30%
  YoY % 459.73% 82.25% 5.48% 222.12% -9.60% 9.83% -
  Horiz. % 3,441.40% 614.83% 337.35% 319.83% 99.29% 109.83% 100.00%
Tax Rate 5.58 % 3.69 % 18.77 % 18.00 % 40.75 % 23.65 % 33.22 % -25.71%
  YoY % 51.22% -80.34% 4.28% -55.83% 72.30% -28.81% -
  Horiz. % 16.80% 11.11% 56.50% 54.18% 122.67% 71.19% 100.00%
Total Cost 167,358 220,551 183,228 186,445 153,769 137,592 172,254 -0.48%
  YoY % -24.12% 20.37% -1.73% 21.25% 11.76% -20.12% -
  Horiz. % 97.16% 128.04% 106.37% 108.24% 89.27% 79.88% 100.00%
Net Worth 1,184,477 355,550 262,689 146,259 114,937 102,846 98,686 51.28%
  YoY % 233.14% 35.35% 79.60% 27.25% 11.76% 4.21% -
  Horiz. % 1,200.24% 360.28% 266.18% 148.21% 116.47% 104.21% 100.00%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 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
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,184,477 355,550 262,689 146,259 114,937 102,846 98,686 51.28%
  YoY % 233.14% 35.35% 79.60% 27.25% 11.76% 4.21% -
  Horiz. % 1,200.24% 360.28% 266.18% 148.21% 116.47% 104.21% 100.00%
NOSH 950,624 213,287 196,036 72,405 68,415 68,564 68,532 54.98%
  YoY % 345.70% 8.80% 170.75% 5.83% -0.22% 0.05% -
  Horiz. % 1,387.11% 311.22% 286.05% 105.65% 99.83% 100.05% 100.00%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 34.43 % 6.85 % 4.84 % 4.13 % 1.55 % 1.82 % 1.47 % 69.11%
  YoY % 402.63% 41.53% 17.19% 166.45% -14.84% 23.81% -
  Horiz. % 2,342.18% 465.99% 329.25% 280.95% 105.44% 123.81% 100.00%
ROE 7.33 % 4.36 % 3.24 % 5.51 % 2.18 % 2.69 % 2.56 % 19.15%
  YoY % 68.12% 34.57% -41.20% 152.75% -18.96% 5.08% -
  Horiz. % 286.33% 170.31% 126.56% 215.23% 85.16% 105.08% 100.00%
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 26.85 111.01 98.22 268.59 228.29 204.40 255.09 -31.27%
  YoY % -75.81% 13.02% -63.43% 17.65% 11.69% -19.87% -
  Horiz. % 10.53% 43.52% 38.50% 105.29% 89.49% 80.13% 100.00%
EPS 9.13 7.27 4.34 11.14 3.66 4.04 3.68 16.34%
  YoY % 25.58% 67.51% -61.04% 204.37% -9.41% 9.78% -
  Horiz. % 248.10% 197.55% 117.93% 302.72% 99.46% 109.78% 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 1.2460 1.6670 1.3400 2.0200 1.6800 1.5000 1.4400 -2.38%
  YoY % -25.25% 24.40% -33.66% 20.24% 12.00% 4.17% -
  Horiz. % 86.53% 115.76% 93.06% 140.28% 116.67% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 23.35 21.66 17.62 17.79 14.29 12.82 15.99 6.51%
  YoY % 7.80% 22.93% -0.96% 24.49% 11.47% -19.82% -
  Horiz. % 146.03% 135.46% 110.19% 111.26% 89.37% 80.18% 100.00%
EPS 7.94 1.42 0.78 0.74 0.23 0.25 0.23 80.40%
  YoY % 459.15% 82.05% 5.41% 221.74% -8.00% 8.70% -
  Horiz. % 3,452.17% 617.39% 339.13% 321.74% 100.00% 108.70% 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 1.0837 0.3253 0.2403 0.1338 0.1052 0.0941 0.0903 51.28%
  YoY % 233.14% 35.37% 79.60% 27.19% 11.80% 4.21% -
  Horiz. % 1,200.11% 360.24% 266.11% 148.17% 116.50% 104.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.9100 4.8400 1.8000 1.9100 0.9000 0.6200 0.5400 -
P/RPS 10.84 4.36 1.83 0.71 0.39 0.30 0.21 92.90%
  YoY % 148.62% 138.25% 157.75% 82.05% 30.00% 42.86% -
  Horiz. % 5,161.90% 2,076.19% 871.43% 338.10% 185.71% 142.86% 100.00%
P/EPS 31.87 66.57 41.47 17.15 24.59 15.35 14.67 13.80%
  YoY % -52.13% 60.53% 141.81% -30.26% 60.20% 4.64% -
  Horiz. % 217.25% 453.78% 282.69% 116.91% 167.62% 104.64% 100.00%
EY 3.14 1.50 2.41 5.83 4.07 6.52 6.81 -12.10%
  YoY % 109.33% -37.76% -58.66% 43.24% -37.58% -4.26% -
  Horiz. % 46.11% 22.03% 35.39% 85.61% 59.77% 95.74% 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 2.34 2.90 1.34 0.95 0.54 0.41 0.38 35.37%
  YoY % -19.31% 116.42% 41.05% 75.93% 31.71% 7.89% -
  Horiz. % 615.79% 763.16% 352.63% 250.00% 142.11% 107.89% 100.00%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 -
Price 2.8100 6.5800 2.1100 1.9100 1.0400 0.6100 0.5100 -
P/RPS 10.47 5.93 2.15 0.71 0.46 0.30 0.20 93.35%
  YoY % 76.56% 175.81% 202.82% 54.35% 53.33% 50.00% -
  Horiz. % 5,235.00% 2,965.00% 1,075.00% 355.00% 230.00% 150.00% 100.00%
P/EPS 30.78 90.51 48.62 17.15 28.42 15.10 13.86 14.22%
  YoY % -65.99% 86.16% 183.50% -39.66% 88.21% 8.95% -
  Horiz. % 222.08% 653.03% 350.79% 123.74% 205.05% 108.95% 100.00%
EY 3.25 1.10 2.06 5.83 3.52 6.62 7.22 -12.45%
  YoY % 195.45% -46.60% -64.67% 65.62% -46.83% -8.31% -
  Horiz. % 45.01% 15.24% 28.53% 80.75% 48.75% 91.69% 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 2.26 3.95 1.57 0.95 0.62 0.41 0.35 36.44%
  YoY % -42.78% 151.59% 65.26% 53.23% 51.22% 17.14% -
  Horiz. % 645.71% 1,128.57% 448.57% 271.43% 177.14% 117.14% 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  986 

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