Highlights

[YINSON] QoQ Cumulative 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 -     -61.41%    YoY -     51.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 715,824 549,912 355,434 196,804 640,818 489,039 332,852 66.38%
  QoQ % 30.17% 54.72% 80.60% -69.29% 31.04% 46.92% -
  Horiz. % 215.06% 165.21% 106.78% 59.13% 192.52% 146.92% 100.00%
PBT 32,769 24,629 14,833 8,600 25,043 16,360 12,279 92.05%
  QoQ % 33.05% 66.04% 72.48% -65.66% 53.07% 33.24% -
  Horiz. % 266.87% 200.58% 120.80% 70.04% 203.95% 133.24% 100.00%
Tax -6,539 -4,045 -2,282 -1,463 -6,764 -4,794 -3,131 63.17%
  QoQ % -61.66% -77.26% -55.98% 78.37% -41.09% -53.11% -
  Horiz. % 208.85% 129.19% 72.88% 46.73% 216.03% 153.11% 100.00%
NP 26,230 20,584 12,551 7,137 18,279 11,566 9,148 101.44%
  QoQ % 27.43% 64.00% 75.86% -60.96% 58.04% 26.43% -
  Horiz. % 286.73% 225.01% 137.20% 78.02% 199.81% 126.43% 100.00%
NP to SH 26,569 20,691 12,625 7,155 18,542 11,724 9,220 102.11%
  QoQ % 28.41% 63.89% 76.45% -61.41% 58.15% 27.16% -
  Horiz. % 288.17% 224.41% 136.93% 77.60% 201.11% 127.16% 100.00%
Tax Rate 19.95 % 16.42 % 15.38 % 17.01 % 27.01 % 29.30 % 25.50 % -15.06%
  QoQ % 21.50% 6.76% -9.58% -37.02% -7.82% 14.90% -
  Horiz. % 78.24% 64.39% 60.31% 66.71% 105.92% 114.90% 100.00%
Total Cost 689,594 529,328 342,883 189,667 622,539 477,473 323,704 65.34%
  QoQ % 30.28% 54.38% 80.78% -69.53% 30.38% 47.50% -
  Horiz. % 213.03% 163.52% 105.92% 58.59% 192.32% 147.50% 100.00%
Net Worth 151,253 146,241 139,714 128,721 121,961 115,048 114,393 20.41%
  QoQ % 3.43% 4.67% 8.54% 5.54% 6.01% 0.57% -
  Horiz. % 132.22% 127.84% 122.13% 112.52% 106.62% 100.57% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 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
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 151,253 146,241 139,714 128,721 121,961 115,048 114,393 20.41%
  QoQ % 3.43% 4.67% 8.54% 5.54% 6.01% 0.57% -
  Horiz. % 132.22% 127.84% 122.13% 112.52% 106.62% 100.57% 100.00%
NOSH 72,404 72,396 72,391 68,468 68,502 68,481 68,499 3.76%
  QoQ % 0.01% 0.01% 5.73% -0.05% 0.03% -0.03% -
  Horiz. % 105.70% 105.69% 105.68% 99.96% 100.00% 99.97% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.66 % 3.74 % 3.53 % 3.63 % 2.85 % 2.37 % 2.75 % 20.93%
  QoQ % -2.14% 5.95% -2.75% 27.37% 20.25% -13.82% -
  Horiz. % 133.09% 136.00% 128.36% 132.00% 103.64% 86.18% 100.00%
ROE 17.57 % 14.15 % 9.04 % 5.56 % 15.20 % 10.19 % 8.06 % 67.88%
  QoQ % 24.17% 56.53% 62.59% -63.42% 49.17% 26.43% -
  Horiz. % 217.99% 175.56% 112.16% 68.98% 188.59% 126.43% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 988.64 759.58 490.99 287.44 935.47 714.12 485.92 60.36%
  QoQ % 30.16% 54.70% 70.81% -69.27% 31.00% 46.96% -
  Horiz. % 203.46% 156.32% 101.04% 59.15% 192.52% 146.96% 100.00%
EPS 36.69 28.58 17.44 10.45 27.07 17.12 13.46 94.78%
  QoQ % 28.38% 63.88% 66.89% -61.40% 58.12% 27.19% -
  Horiz. % 272.59% 212.33% 129.57% 77.64% 201.11% 127.19% 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 2.0890 2.0200 1.9300 1.8800 1.7804 1.6800 1.6700 16.05%
  QoQ % 3.42% 4.66% 2.66% 5.59% 5.98% 0.60% -
  Horiz. % 125.09% 120.96% 115.57% 112.57% 106.61% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 65.12 50.03 32.34 17.90 58.30 44.49 30.28 66.38%
  QoQ % 30.16% 54.70% 80.67% -69.30% 31.04% 46.93% -
  Horiz. % 215.06% 165.22% 106.80% 59.11% 192.54% 146.93% 100.00%
EPS 2.42 1.88 1.15 0.65 1.69 1.07 0.84 102.08%
  QoQ % 28.72% 63.48% 76.92% -61.54% 57.94% 27.38% -
  Horiz. % 288.10% 223.81% 136.90% 77.38% 201.19% 127.38% 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 0.1376 0.1330 0.1271 0.1171 0.1110 0.1047 0.1041 20.38%
  QoQ % 3.46% 4.64% 8.54% 5.50% 6.02% 0.58% -
  Horiz. % 132.18% 127.76% 122.09% 112.49% 106.63% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.9900 1.9100 2.2000 1.0800 0.9800 0.9000 0.7500 -
P/RPS 0.20 0.25 0.45 0.38 0.10 0.13 0.15 21.08%
  QoQ % -20.00% -44.44% 18.42% 280.00% -23.08% -13.33% -
  Horiz. % 133.33% 166.67% 300.00% 253.33% 66.67% 86.67% 100.00%
P/EPS 5.42 6.68 12.61 10.33 3.62 5.26 5.57 -1.80%
  QoQ % -18.86% -47.03% 22.07% 185.36% -31.18% -5.57% -
  Horiz. % 97.31% 119.93% 226.39% 185.46% 64.99% 94.43% 100.00%
EY 18.44 14.96 7.93 9.68 27.62 19.02 17.95 1.81%
  QoQ % 23.26% 88.65% -18.08% -64.95% 45.22% 5.96% -
  Horiz. % 102.73% 83.34% 44.18% 53.93% 153.87% 105.96% 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 0.95 0.95 1.14 0.57 0.55 0.54 0.45 64.34%
  QoQ % 0.00% -16.67% 100.00% 3.64% 1.85% 20.00% -
  Horiz. % 211.11% 211.11% 253.33% 126.67% 122.22% 120.00% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 -
Price 1.7300 1.9100 1.6200 1.8200 1.0100 1.0400 0.7600 -
P/RPS 0.17 0.25 0.33 0.63 0.11 0.15 0.16 4.11%
  QoQ % -32.00% -24.24% -47.62% 472.73% -26.67% -6.25% -
  Horiz. % 106.25% 156.25% 206.25% 393.75% 68.75% 93.75% 100.00%
P/EPS 4.71 6.68 9.29 17.42 3.73 6.07 5.65 -11.39%
  QoQ % -29.49% -28.09% -46.67% 367.02% -38.55% 7.43% -
  Horiz. % 83.36% 118.23% 164.42% 308.32% 66.02% 107.43% 100.00%
EY 21.21 14.96 10.77 5.74 26.80 16.46 17.71 12.74%
  QoQ % 41.78% 38.90% 87.63% -78.58% 62.82% -7.06% -
  Horiz. % 119.76% 84.47% 60.81% 32.41% 151.33% 92.94% 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 0.83 0.95 0.84 0.97 0.57 0.62 0.46 48.05%
  QoQ % -12.63% 13.10% -13.40% 70.18% -8.06% 34.78% -
  Horiz. % 180.43% 206.52% 182.61% 210.87% 123.91% 134.78% 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
 
 

453  308  630  1073 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.18+0.17 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 TNLOGIS 0.86+0.095 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

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