Highlights

[YINSON] QoQ 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 -     4.96%    YoY -     51.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 165,912 194,478 158,630 196,804 151,779 156,187 148,538 7.63%
  QoQ % -14.69% 22.60% -19.40% 29.66% -2.82% 5.15% -
  Horiz. % 111.70% 130.93% 106.79% 132.49% 102.18% 105.15% 100.00%
PBT 8,140 9,796 6,233 8,600 8,682 4,081 5,939 23.32%
  QoQ % -16.90% 57.16% -27.52% -0.94% 112.74% -31.28% -
  Horiz. % 137.06% 164.94% 104.95% 144.81% 146.19% 68.72% 100.00%
Tax -2,494 -1,763 -819 -1,463 -1,970 -1,663 -1,460 42.76%
  QoQ % -41.46% -115.26% 44.02% 25.74% -18.46% -13.90% -
  Horiz. % 170.82% 120.75% 56.10% 100.21% 134.93% 113.90% 100.00%
NP 5,646 8,033 5,414 7,137 6,712 2,418 4,479 16.64%
  QoQ % -29.71% 48.37% -24.14% 6.33% 177.58% -46.01% -
  Horiz. % 126.05% 179.35% 120.88% 159.34% 149.85% 53.99% 100.00%
NP to SH 5,878 8,066 5,470 7,155 6,817 2,504 4,489 19.63%
  QoQ % -27.13% 47.46% -23.55% 4.96% 172.24% -44.22% -
  Horiz. % 130.94% 179.68% 121.85% 159.39% 151.86% 55.78% 100.00%
Tax Rate 30.64 % 18.00 % 13.14 % 17.01 % 22.69 % 40.75 % 24.58 % 15.78%
  QoQ % 70.22% 36.99% -22.75% -25.03% -44.32% 65.79% -
  Horiz. % 124.65% 73.23% 53.46% 69.20% 92.31% 165.79% 100.00%
Total Cost 160,266 186,445 153,216 189,667 145,067 153,769 144,059 7.35%
  QoQ % -14.04% 21.69% -19.22% 30.74% -5.66% 6.74% -
  Horiz. % 111.25% 129.42% 106.36% 131.66% 100.70% 106.74% 100.00%
Net Worth 144,858 146,259 139,829 128,721 121,874 114,937 114,452 16.96%
  QoQ % -0.96% 4.60% 8.63% 5.62% 6.03% 0.42% -
  Horiz. % 126.57% 127.79% 122.17% 112.47% 106.48% 100.42% 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 144,858 146,259 139,829 128,721 121,874 114,937 114,452 16.96%
  QoQ % -0.96% 4.60% 8.63% 5.62% 6.03% 0.42% -
  Horiz. % 126.57% 127.79% 122.17% 112.47% 106.48% 100.42% 100.00%
NOSH 72,429 72,405 72,450 68,468 68,468 68,415 68,534 3.74%
  QoQ % 0.03% -0.06% 5.81% 0.00% 0.08% -0.17% -
  Horiz. % 105.68% 105.65% 105.71% 99.90% 99.90% 99.83% 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 3.40 % 4.13 % 3.41 % 3.63 % 4.42 % 1.55 % 3.02 % 8.20%
  QoQ % -17.68% 21.11% -6.06% -17.87% 185.16% -48.68% -
  Horiz. % 112.58% 136.75% 112.91% 120.20% 146.36% 51.32% 100.00%
ROE 4.06 % 5.51 % 3.91 % 5.56 % 5.59 % 2.18 % 3.92 % 2.36%
  QoQ % -26.32% 40.92% -29.68% -0.54% 156.42% -44.39% -
  Horiz. % 103.57% 140.56% 99.74% 141.84% 142.60% 55.61% 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 229.07 268.59 218.95 287.44 221.68 228.29 216.74 3.75%
  QoQ % -14.71% 22.67% -23.83% 29.66% -2.90% 5.33% -
  Horiz. % 105.69% 123.92% 101.02% 132.62% 102.28% 105.33% 100.00%
EPS 8.12 11.14 7.55 10.45 9.95 3.66 6.55 15.36%
  QoQ % -27.11% 47.55% -27.75% 5.03% 171.86% -44.12% -
  Horiz. % 123.97% 170.08% 115.27% 159.54% 151.91% 55.88% 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 2.0000 2.0200 1.9300 1.8800 1.7800 1.6800 1.6700 12.74%
  QoQ % -0.99% 4.66% 2.66% 5.62% 5.95% 0.60% -
  Horiz. % 119.76% 120.96% 115.57% 112.57% 106.59% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 15.12 17.72 14.45 17.93 13.83 14.23 13.53 7.67%
  QoQ % -14.67% 22.63% -19.41% 29.65% -2.81% 5.17% -
  Horiz. % 111.75% 130.97% 106.80% 132.52% 102.22% 105.17% 100.00%
EPS 0.54 0.73 0.50 0.65 0.62 0.23 0.41 20.09%
  QoQ % -26.03% 46.00% -23.08% 4.84% 169.57% -43.90% -
  Horiz. % 131.71% 178.05% 121.95% 158.54% 151.22% 56.10% 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 0.1320 0.1333 0.1274 0.1173 0.1110 0.1047 0.1043 16.95%
  QoQ % -0.98% 4.63% 8.61% 5.68% 6.02% 0.38% -
  Horiz. % 126.56% 127.80% 122.15% 112.46% 106.42% 100.38% 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 0.87 0.71 1.00 0.38 0.44 0.39 0.35 83.20%
  QoQ % 22.54% -29.00% 163.16% -13.64% 12.82% 11.43% -
  Horiz. % 248.57% 202.86% 285.71% 108.57% 125.71% 111.43% 100.00%
P/EPS 24.52 17.15 29.14 10.33 9.84 24.59 11.45 65.91%
  QoQ % 42.97% -41.15% 182.09% 4.98% -59.98% 114.76% -
  Horiz. % 214.15% 149.78% 254.50% 90.22% 85.94% 214.76% 100.00%
EY 4.08 5.83 3.43 9.68 10.16 4.07 8.73 -39.69%
  QoQ % -30.02% 69.97% -64.57% -4.72% 149.63% -53.38% -
  Horiz. % 46.74% 66.78% 39.29% 110.88% 116.38% 46.62% 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 1.00 0.95 1.14 0.57 0.55 0.54 0.45 70.04%
  QoQ % 5.26% -16.67% 100.00% 3.64% 1.85% 20.00% -
  Horiz. % 222.22% 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 0.76 0.71 0.74 0.63 0.46 0.46 0.35 67.45%
  QoQ % 7.04% -4.05% 17.46% 36.96% 0.00% 31.43% -
  Horiz. % 217.14% 202.86% 211.43% 180.00% 131.43% 131.43% 100.00%
P/EPS 21.32 17.15 21.46 17.42 10.14 28.42 11.60 49.88%
  QoQ % 24.31% -20.08% 23.19% 71.79% -64.32% 145.00% -
  Horiz. % 183.79% 147.84% 185.00% 150.17% 87.41% 245.00% 100.00%
EY 4.69 5.83 4.66 5.74 9.86 3.52 8.62 -33.28%
  QoQ % -19.55% 25.11% -18.82% -41.78% 180.11% -59.16% -
  Horiz. % 54.41% 67.63% 54.06% 66.59% 114.39% 40.84% 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 0.87 0.95 0.84 0.97 0.57 0.62 0.46 52.76%
  QoQ % -8.42% 13.10% -13.40% 70.18% -8.06% 34.78% -
  Horiz. % 189.13% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS