Highlights

[YINSON] QoQ Annualized Quarter Result on 2013-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jan-2013  [#4]
Profit Trend QoQ -     -12.52%    YoY -     27.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 923,234 911,292 913,184 865,221 923,298 999,840 1,056,608 -8.58%
  QoQ % 1.31% -0.21% 5.54% -6.29% -7.66% -5.37% -
  Horiz. % 87.38% 86.25% 86.43% 81.89% 87.38% 94.63% 100.00%
PBT 64,033 62,348 71,880 44,439 51,253 53,918 56,348 8.87%
  QoQ % 2.70% -13.26% 61.75% -13.30% -4.94% -4.31% -
  Horiz. % 113.64% 110.65% 127.56% 78.87% 90.96% 95.69% 100.00%
Tax -6,141 -7,968 -7,776 -8,156 -9,882 -10,514 -12,276 -36.90%
  QoQ % 22.93% -2.47% 4.66% 17.47% 6.00% 14.35% -
  Horiz. % 50.03% 64.91% 63.34% 66.44% 80.50% 85.65% 100.00%
NP 57,892 54,380 64,104 36,283 41,370 43,404 44,072 19.88%
  QoQ % 6.46% -15.17% 76.68% -12.30% -4.68% -1.52% -
  Horiz. % 131.36% 123.39% 145.45% 82.33% 93.87% 98.48% 100.00%
NP to SH 54,882 51,312 61,620 33,884 38,734 41,086 42,784 18.01%
  QoQ % 6.96% -16.73% 81.86% -12.52% -5.72% -3.97% -
  Horiz. % 128.28% 119.93% 144.03% 79.20% 90.54% 96.03% 100.00%
Tax Rate 9.59 % 12.78 % 10.82 % 18.35 % 19.28 % 19.50 % 21.79 % -42.05%
  QoQ % -24.96% 18.11% -41.04% -4.82% -1.13% -10.51% -
  Horiz. % 44.01% 58.65% 49.66% 84.21% 88.48% 89.49% 100.00%
Total Cost 865,342 856,912 849,080 828,938 881,928 956,436 1,012,536 -9.92%
  QoQ % 0.98% 0.92% 2.43% -6.01% -7.79% -5.54% -
  Horiz. % 85.46% 84.63% 83.86% 81.87% 87.10% 94.46% 100.00%
Net Worth 355,528 350,610 293,316 275,425 263,029 259,975 238,733 30.31%
  QoQ % 1.40% 19.53% 6.50% 4.71% 1.17% 8.90% -
  Horiz. % 148.92% 146.86% 122.86% 115.37% 110.18% 108.90% 100.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 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
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 355,528 350,610 293,316 275,425 263,029 259,975 238,733 30.31%
  QoQ % 1.40% 19.53% 6.50% 4.71% 1.17% 8.90% -
  Horiz. % 148.92% 146.86% 122.86% 115.37% 110.18% 108.90% 100.00%
NOSH 213,274 213,266 200,325 196,172 196,290 196,208 187,978 8.76%
  QoQ % 0.00% 6.46% 2.12% -0.06% 0.04% 4.38% -
  Horiz. % 113.46% 113.45% 106.57% 104.36% 104.42% 104.38% 100.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 6.27 % 5.97 % 7.02 % 4.19 % 4.48 % 4.34 % 4.17 % 31.15%
  QoQ % 5.03% -14.96% 67.54% -6.47% 3.23% 4.08% -
  Horiz. % 150.36% 143.17% 168.35% 100.48% 107.43% 104.08% 100.00%
ROE 15.44 % 14.64 % 21.01 % 12.30 % 14.73 % 15.80 % 17.92 % -9.43%
  QoQ % 5.46% -30.32% 70.81% -16.50% -6.77% -11.83% -
  Horiz. % 86.16% 81.70% 117.24% 68.64% 82.20% 88.17% 100.00%
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 432.89 427.30 455.85 441.05 470.37 509.58 562.09 -15.94%
  QoQ % 1.31% -6.26% 3.36% -6.23% -7.69% -9.34% -
  Horiz. % 77.01% 76.02% 81.10% 78.47% 83.68% 90.66% 100.00%
EPS 25.73 24.06 30.76 17.27 19.73 20.94 22.76 8.50%
  QoQ % 6.94% -21.78% 78.11% -12.47% -5.78% -8.00% -
  Horiz. % 113.05% 105.71% 135.15% 75.88% 86.69% 92.00% 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 1.6670 1.6440 1.4642 1.4040 1.3400 1.3250 1.2700 19.82%
  QoQ % 1.40% 12.28% 4.29% 4.78% 1.13% 4.33% -
  Horiz. % 131.26% 129.45% 115.29% 110.55% 105.51% 104.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 83.99 82.91 83.08 78.72 84.00 90.96 96.13 -8.58%
  QoQ % 1.30% -0.20% 5.54% -6.29% -7.65% -5.38% -
  Horiz. % 87.37% 86.25% 86.42% 81.89% 87.38% 94.62% 100.00%
EPS 4.99 4.67 5.61 3.08 3.52 3.74 3.89 18.01%
  QoQ % 6.85% -16.76% 82.14% -12.50% -5.88% -3.86% -
  Horiz. % 128.28% 120.05% 144.22% 79.18% 90.49% 96.14% 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 0.3235 0.3190 0.2669 0.2506 0.2393 0.2365 0.2172 30.33%
  QoQ % 1.41% 19.52% 6.50% 4.72% 1.18% 8.89% -
  Horiz. % 148.94% 146.87% 122.88% 115.38% 110.17% 108.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 4.8400 4.9000 2.7900 2.2000 1.8000 2.1000 1.7800 -
P/RPS 1.12 1.15 0.61 0.50 0.38 0.41 0.32 130.00%
  QoQ % -2.61% 88.52% 22.00% 31.58% -7.32% 28.13% -
  Horiz. % 350.00% 359.38% 190.63% 156.25% 118.75% 128.12% 100.00%
P/EPS 18.81 20.37 9.07 12.74 9.12 10.03 7.82 79.24%
  QoQ % -7.66% 124.59% -28.81% 39.69% -9.07% 28.26% -
  Horiz. % 240.54% 260.49% 115.98% 162.92% 116.62% 128.26% 100.00%
EY 5.32 4.91 11.03 7.85 10.96 9.97 12.79 -44.19%
  QoQ % 8.35% -55.49% 40.51% -28.38% 9.93% -22.05% -
  Horiz. % 41.59% 38.39% 86.24% 61.38% 85.69% 77.95% 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 2.90 2.98 1.91 1.57 1.34 1.58 1.40 62.28%
  QoQ % -2.68% 56.02% 21.66% 17.16% -15.19% 12.86% -
  Horiz. % 207.14% 212.86% 136.43% 112.14% 95.71% 112.86% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 -
Price 6.5800 4.8600 4.7200 2.5400 2.1100 1.8100 2.1500 -
P/RPS 1.52 1.14 1.04 0.58 0.45 0.36 0.38 151.35%
  QoQ % 33.33% 9.62% 79.31% 28.89% 25.00% -5.26% -
  Horiz. % 400.00% 300.00% 273.68% 152.63% 118.42% 94.74% 100.00%
P/EPS 25.57 20.20 15.34 14.71 10.69 8.64 9.45 93.83%
  QoQ % 26.58% 31.68% 4.28% 37.61% 23.73% -8.57% -
  Horiz. % 270.58% 213.76% 162.33% 155.66% 113.12% 91.43% 100.00%
EY 3.91 4.95 6.52 6.80 9.35 11.57 10.59 -48.44%
  QoQ % -21.01% -24.08% -4.12% -27.27% -19.19% 9.25% -
  Horiz. % 36.92% 46.74% 61.57% 64.21% 88.29% 109.25% 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 3.95 2.96 3.22 1.81 1.57 1.37 1.69 75.85%
  QoQ % 33.45% -8.07% 77.90% 15.29% 14.60% -18.93% -
  Horiz. % 233.73% 175.15% 190.53% 107.10% 92.90% 81.07% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS