Highlights

[YINSON] QoQ Quarter Result on 2012-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 30-Apr-2012  [#1]
Profit Trend QoQ -     81.97%    YoY -     49.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 172,747 192,554 235,768 264,152 165,912 194,478 158,630 5.82%
  QoQ % -10.29% -18.33% -10.75% 59.21% -14.69% 22.60% -
  Horiz. % 108.90% 121.39% 148.63% 166.52% 104.59% 122.60% 100.00%
PBT 5,999 11,481 12,872 14,087 8,140 9,796 6,233 -2.51%
  QoQ % -47.75% -10.81% -8.62% 73.06% -16.90% 57.16% -
  Horiz. % 96.25% 184.20% 206.51% 226.01% 130.60% 157.16% 100.00%
Tax -744 -2,155 -2,188 -3,069 -2,494 -1,763 -819 -6.17%
  QoQ % 65.48% 1.51% 28.71% -23.06% -41.46% -115.26% -
  Horiz. % 90.84% 263.13% 267.16% 374.73% 304.52% 215.26% 100.00%
NP 5,255 9,326 10,684 11,018 5,646 8,033 5,414 -1.96%
  QoQ % -43.65% -12.71% -3.03% 95.15% -29.71% 48.37% -
  Horiz. % 97.06% 172.26% 197.34% 203.51% 104.29% 148.37% 100.00%
NP to SH 4,833 8,508 9,847 10,696 5,878 8,066 5,470 -7.89%
  QoQ % -43.19% -13.60% -7.94% 81.97% -27.13% 47.46% -
  Horiz. % 88.35% 155.54% 180.02% 195.54% 107.46% 147.46% 100.00%
Tax Rate 12.40 % 18.77 % 17.00 % 21.79 % 30.64 % 18.00 % 13.14 % -3.77%
  QoQ % -33.94% 10.41% -21.98% -28.88% 70.22% 36.99% -
  Horiz. % 94.37% 142.85% 129.38% 165.83% 233.18% 136.99% 100.00%
Total Cost 167,492 183,228 225,084 253,134 160,266 186,445 153,216 6.09%
  QoQ % -8.59% -18.60% -11.08% 57.95% -14.04% 21.69% -
  Horiz. % 109.32% 119.59% 146.91% 165.21% 104.60% 121.69% 100.00%
Net Worth 279,327 262,689 259,905 238,733 144,858 146,259 139,829 58.28%
  QoQ % 6.33% 1.07% 8.87% 64.80% -0.96% 4.60% -
  Horiz. % 199.76% 187.86% 185.87% 170.73% 103.60% 104.60% 100.00%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 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
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 279,327 262,689 259,905 238,733 144,858 146,259 139,829 58.28%
  QoQ % 6.33% 1.07% 8.87% 64.80% -0.96% 4.60% -
  Horiz. % 199.76% 187.86% 185.87% 170.73% 103.60% 104.60% 100.00%
NOSH 196,294 196,036 196,155 187,978 72,429 72,405 72,450 93.76%
  QoQ % 0.13% -0.06% 4.35% 159.53% 0.03% -0.06% -
  Horiz. % 270.94% 270.58% 270.74% 259.46% 99.97% 99.94% 100.00%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 3.04 % 4.84 % 4.53 % 4.17 % 3.40 % 4.13 % 3.41 % -7.34%
  QoQ % -37.19% 6.84% 8.63% 22.65% -17.68% 21.11% -
  Horiz. % 89.15% 141.94% 132.84% 122.29% 99.71% 121.11% 100.00%
ROE 1.73 % 3.24 % 3.79 % 4.48 % 4.06 % 5.51 % 3.91 % -41.79%
  QoQ % -46.60% -14.51% -15.40% 10.34% -26.32% 40.92% -
  Horiz. % 44.25% 82.86% 96.93% 114.58% 103.84% 140.92% 100.00%
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 88.00 98.22 120.19 140.52 229.07 268.59 218.95 -45.39%
  QoQ % -10.41% -18.28% -14.47% -38.66% -14.71% 22.67% -
  Horiz. % 40.19% 44.86% 54.89% 64.18% 104.62% 122.67% 100.00%
EPS 2.46 4.34 5.02 5.69 8.12 11.14 7.55 -52.49%
  QoQ % -43.32% -13.55% -11.78% -29.93% -27.11% 47.55% -
  Horiz. % 32.58% 57.48% 66.49% 75.36% 107.55% 147.55% 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 1.4230 1.3400 1.3250 1.2700 2.0000 2.0200 1.9300 -18.31%
  QoQ % 6.19% 1.13% 4.33% -36.50% -0.99% 4.66% -
  Horiz. % 73.73% 69.43% 68.65% 65.80% 103.63% 104.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 15.80 17.62 21.57 24.17 15.18 17.79 14.51 5.82%
  QoQ % -10.33% -18.31% -10.76% 59.22% -14.67% 22.61% -
  Horiz. % 108.89% 121.43% 148.66% 166.57% 104.62% 122.61% 100.00%
EPS 0.44 0.78 0.90 0.98 0.54 0.74 0.50 -8.13%
  QoQ % -43.59% -13.33% -8.16% 81.48% -27.03% 48.00% -
  Horiz. % 88.00% 156.00% 180.00% 196.00% 108.00% 148.00% 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 0.2556 0.2403 0.2378 0.2184 0.1325 0.1338 0.1279 58.32%
  QoQ % 6.37% 1.05% 8.88% 64.83% -0.97% 4.61% -
  Horiz. % 199.84% 187.88% 185.93% 170.76% 103.60% 104.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.2000 1.8000 2.1000 1.7800 1.9900 1.9100 2.2000 -
P/RPS 2.50 1.83 1.75 1.27 0.87 0.71 1.00 83.69%
  QoQ % 36.61% 4.57% 37.80% 45.98% 22.54% -29.00% -
  Horiz. % 250.00% 183.00% 175.00% 127.00% 87.00% 71.00% 100.00%
P/EPS 89.35 41.47 41.83 31.28 24.52 17.15 29.14 110.34%
  QoQ % 115.46% -0.86% 33.73% 27.57% 42.97% -41.15% -
  Horiz. % 306.62% 142.31% 143.55% 107.34% 84.15% 58.85% 100.00%
EY 1.12 2.41 2.39 3.20 4.08 5.83 3.43 -52.42%
  QoQ % -53.53% 0.84% -25.31% -21.57% -30.02% 69.97% -
  Horiz. % 32.65% 70.26% 69.68% 93.29% 118.95% 169.97% 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 1.55 1.34 1.58 1.40 1.00 0.95 1.14 22.62%
  QoQ % 15.67% -15.19% 12.86% 40.00% 5.26% -16.67% -
  Horiz. % 135.96% 117.54% 138.60% 122.81% 87.72% 83.33% 100.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 -
Price 2.5400 2.1100 1.8100 2.1500 1.7300 1.9100 1.6200 -
P/RPS 2.89 2.15 1.51 1.53 0.76 0.71 0.74 146.97%
  QoQ % 34.42% 42.38% -1.31% 101.32% 7.04% -4.05% -
  Horiz. % 390.54% 290.54% 204.05% 206.76% 102.70% 95.95% 100.00%
P/EPS 103.16 48.62 36.06 37.79 21.32 17.15 21.46 183.48%
  QoQ % 112.18% 34.83% -4.58% 77.25% 24.31% -20.08% -
  Horiz. % 480.71% 226.56% 168.03% 176.10% 99.35% 79.92% 100.00%
EY 0.97 2.06 2.77 2.65 4.69 5.83 4.66 -64.71%
  QoQ % -52.91% -25.63% 4.53% -43.50% -19.55% 25.11% -
  Horiz. % 20.82% 44.21% 59.44% 56.87% 100.64% 125.11% 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 1.78 1.57 1.37 1.69 0.87 0.95 0.84 64.60%
  QoQ % 13.38% 14.60% -18.93% 94.25% -8.42% 13.10% -
  Horiz. % 211.90% 186.90% 163.10% 201.19% 103.57% 113.10% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers