Highlights

[YINSON] QoQ Cumulative 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 -     16.64%    YoY -     27.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 692,426 455,646 228,296 865,221 692,474 499,920 264,152 89.78%
  QoQ % 51.97% 99.59% -73.61% 24.95% 38.52% 89.25% -
  Horiz. % 262.13% 172.49% 86.43% 327.55% 262.15% 189.25% 100.00%
PBT 48,025 31,174 17,970 44,439 38,440 26,959 14,087 126.01%
  QoQ % 54.05% 73.48% -59.56% 15.61% 42.59% 91.38% -
  Horiz. % 340.92% 221.30% 127.56% 315.46% 272.88% 191.38% 100.00%
Tax -4,606 -3,984 -1,944 -8,156 -7,412 -5,257 -3,069 30.99%
  QoQ % -15.61% -104.94% 76.16% -10.04% -40.99% -71.29% -
  Horiz. % 150.08% 129.81% 63.34% 265.75% 241.51% 171.29% 100.00%
NP 43,419 27,190 16,026 36,283 31,028 21,702 11,018 148.87%
  QoQ % 59.69% 69.66% -55.83% 16.94% 42.97% 96.97% -
  Horiz. % 394.07% 246.78% 145.45% 329.31% 281.61% 196.97% 100.00%
NP to SH 41,162 25,656 15,405 33,884 29,051 20,543 10,696 144.97%
  QoQ % 60.44% 66.54% -54.54% 16.64% 41.42% 92.06% -
  Horiz. % 384.84% 239.87% 144.03% 316.79% 271.61% 192.06% 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 649,007 428,456 212,270 828,938 661,446 478,218 253,134 87.01%
  QoQ % 51.48% 101.84% -74.39% 25.32% 38.31% 88.92% -
  Horiz. % 256.39% 169.26% 83.86% 327.47% 261.30% 188.92% 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 11.58 % 7.32 % 5.25 % 12.30 % 11.04 % 7.90 % 4.48 % 88.02%
  QoQ % 58.20% 39.43% -57.32% 11.41% 39.75% 76.34% -
  Horiz. % 258.48% 163.39% 117.19% 274.55% 246.43% 176.34% 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 324.66 213.65 113.96 441.05 352.78 254.79 140.52 74.50%
  QoQ % 51.96% 87.48% -74.16% 25.02% 38.46% 81.32% -
  Horiz. % 231.04% 152.04% 81.10% 313.87% 251.05% 181.32% 100.00%
EPS 19.30 12.03 7.69 17.27 14.80 10.47 5.69 125.25%
  QoQ % 60.43% 56.44% -55.47% 16.69% 41.36% 84.01% -
  Horiz. % 339.19% 211.42% 135.15% 303.51% 260.11% 184.01% 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 63.00 41.45 20.77 78.72 63.00 45.48 24.03 89.80%
  QoQ % 51.99% 99.57% -73.62% 24.95% 38.52% 89.26% -
  Horiz. % 262.17% 172.49% 86.43% 327.59% 262.17% 189.26% 100.00%
EPS 3.74 2.33 1.40 3.08 2.64 1.87 0.97 145.28%
  QoQ % 60.52% 66.43% -54.55% 16.67% 41.18% 92.78% -
  Horiz. % 385.57% 240.21% 144.33% 317.53% 272.16% 192.78% 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 1.49 2.29 2.45 0.50 0.51 0.82 1.27 11.21%
  QoQ % -34.93% -6.53% 390.00% -1.96% -37.80% -35.43% -
  Horiz. % 117.32% 180.31% 192.91% 39.37% 40.16% 64.57% 100.00%
P/EPS 25.08 40.73 36.28 12.74 12.16 20.06 31.28 -13.66%
  QoQ % -38.42% 12.27% 184.77% 4.77% -39.38% -35.87% -
  Horiz. % 80.18% 130.21% 115.98% 40.73% 38.87% 64.13% 100.00%
EY 3.99 2.46 2.76 7.85 8.22 4.99 3.20 15.80%
  QoQ % 62.20% -10.87% -64.84% -4.50% 64.73% 55.94% -
  Horiz. % 124.69% 76.88% 86.25% 245.31% 256.88% 155.94% 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 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 2.03 2.27 4.14 0.58 0.60 0.71 1.53 20.68%
  QoQ % -10.57% -45.17% 613.79% -3.33% -15.49% -53.59% -
  Horiz. % 132.68% 148.37% 270.59% 37.91% 39.22% 46.41% 100.00%
P/EPS 34.09 40.40 61.38 14.71 14.26 17.29 37.79 -6.62%
  QoQ % -15.62% -34.18% 317.27% 3.16% -17.52% -54.25% -
  Horiz. % 90.21% 106.91% 162.42% 38.93% 37.73% 45.75% 100.00%
EY 2.93 2.48 1.63 6.80 7.01 5.78 2.65 6.91%
  QoQ % 18.15% 52.15% -76.03% -3.00% 21.28% 118.11% -
  Horiz. % 110.57% 93.58% 61.51% 256.60% 264.53% 218.11% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS