Highlights

[YINSON] QoQ Quarter Result on 2013-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 30-Apr-2013  [#1]
Profit Trend QoQ -     218.75%    YoY -     44.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 249,435 236,780 227,350 228,296 172,747 192,554 235,768 3.82%
  QoQ % 5.34% 4.15% -0.41% 32.16% -10.29% -18.33% -
  Horiz. % 105.80% 100.43% 96.43% 96.83% 73.27% 81.67% 100.00%
PBT 104,047 16,851 13,204 17,970 5,999 11,481 12,872 301.24%
  QoQ % 517.45% 27.62% -26.52% 199.55% -47.75% -10.81% -
  Horiz. % 808.32% 130.91% 102.58% 139.61% 46.61% 89.19% 100.00%
Tax -4,352 -622 -2,040 -1,944 -744 -2,155 -2,188 57.96%
  QoQ % -599.68% 69.51% -4.94% -161.29% 65.48% 1.51% -
  Horiz. % 198.90% 28.43% 93.24% 88.85% 34.00% 98.49% 100.00%
NP 99,695 16,229 11,164 16,026 5,255 9,326 10,684 341.43%
  QoQ % 514.30% 45.37% -30.34% 204.97% -43.65% -12.71% -
  Horiz. % 933.12% 151.90% 104.49% 150.00% 49.19% 87.29% 100.00%
NP to SH 98,589 15,506 10,251 15,405 4,833 8,508 9,847 362.59%
  QoQ % 535.81% 51.26% -33.46% 218.75% -43.19% -13.60% -
  Horiz. % 1,001.21% 157.47% 104.10% 156.44% 49.08% 86.40% 100.00%
Tax Rate 4.18 % 3.69 % 15.45 % 10.82 % 12.40 % 18.77 % 17.00 % -60.65%
  QoQ % 13.28% -76.12% 42.79% -12.74% -33.94% 10.41% -
  Horiz. % 24.59% 21.71% 90.88% 63.65% 72.94% 110.41% 100.00%
Total Cost 149,740 220,551 216,186 212,270 167,492 183,228 225,084 -23.74%
  QoQ % -32.11% 2.02% 1.84% 26.73% -8.59% -18.60% -
  Horiz. % 66.53% 97.99% 96.05% 94.31% 74.41% 81.40% 100.00%
Net Worth 426,742 355,550 350,366 293,316 279,327 262,689 259,905 39.05%
  QoQ % 20.02% 1.48% 19.45% 5.01% 6.33% 1.07% -
  Horiz. % 164.19% 136.80% 134.81% 112.85% 107.47% 101.07% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 426,742 355,550 350,366 293,316 279,327 262,689 259,905 39.05%
  QoQ % 20.02% 1.48% 19.45% 5.01% 6.33% 1.07% -
  Horiz. % 164.19% 136.80% 134.81% 112.85% 107.47% 101.07% 100.00%
NOSH 213,371 213,287 213,118 200,325 196,294 196,036 196,155 5.75%
  QoQ % 0.04% 0.08% 6.39% 2.05% 0.13% -0.06% -
  Horiz. % 108.78% 108.73% 108.65% 102.13% 100.07% 99.94% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 39.97 % 6.85 % 4.91 % 7.02 % 3.04 % 4.84 % 4.53 % 325.31%
  QoQ % 483.50% 39.51% -30.06% 130.92% -37.19% 6.84% -
  Horiz. % 882.34% 151.21% 108.39% 154.97% 67.11% 106.84% 100.00%
ROE 23.10 % 4.36 % 2.93 % 5.25 % 1.73 % 3.24 % 3.79 % 232.57%
  QoQ % 429.82% 48.81% -44.19% 203.47% -46.60% -14.51% -
  Horiz. % 609.50% 115.04% 77.31% 138.52% 45.65% 85.49% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 116.90 111.01 106.68 113.96 88.00 98.22 120.19 -1.83%
  QoQ % 5.31% 4.06% -6.39% 29.50% -10.41% -18.28% -
  Horiz. % 97.26% 92.36% 88.76% 94.82% 73.22% 81.72% 100.00%
EPS 14.33 7.27 4.81 7.69 2.46 4.34 5.02 100.85%
  QoQ % 97.11% 51.14% -37.45% 212.60% -43.32% -13.55% -
  Horiz. % 285.46% 144.82% 95.82% 153.19% 49.00% 86.45% 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 1.6670 1.6440 1.4642 1.4230 1.3400 1.3250 31.49%
  QoQ % 19.98% 1.40% 12.28% 2.90% 6.19% 1.13% -
  Horiz. % 150.94% 125.81% 124.08% 110.51% 107.40% 101.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 22.82 21.66 20.80 20.89 15.80 17.62 21.57 3.82%
  QoQ % 5.36% 4.13% -0.43% 32.22% -10.33% -18.31% -
  Horiz. % 105.80% 100.42% 96.43% 96.85% 73.25% 81.69% 100.00%
EPS 9.02 1.42 0.94 1.41 0.44 0.78 0.90 362.90%
  QoQ % 535.21% 51.06% -33.33% 220.45% -43.59% -13.33% -
  Horiz. % 1,002.22% 157.78% 104.44% 156.67% 48.89% 86.67% 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 0.3904 0.3253 0.3206 0.2684 0.2556 0.2403 0.2378 39.04%
  QoQ % 20.01% 1.47% 19.45% 5.01% 6.37% 1.05% -
  Horiz. % 164.17% 136.80% 134.82% 112.87% 107.49% 101.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 7.4000 4.8400 4.9000 2.7900 2.2000 1.8000 2.1000 -
P/RPS 6.33 4.36 4.59 2.45 2.50 1.83 1.75 135.09%
  QoQ % 45.18% -5.01% 87.35% -2.00% 36.61% 4.57% -
  Horiz. % 361.71% 249.14% 262.29% 140.00% 142.86% 104.57% 100.00%
P/EPS 16.02 66.57 101.87 36.28 89.35 41.47 41.83 -47.17%
  QoQ % -75.94% -34.65% 180.79% -59.40% 115.46% -0.86% -
  Horiz. % 38.30% 159.14% 243.53% 86.73% 213.60% 99.14% 100.00%
EY 6.24 1.50 0.98 2.76 1.12 2.41 2.39 89.28%
  QoQ % 316.00% 53.06% -64.49% 146.43% -53.53% 0.84% -
  Horiz. % 261.09% 62.76% 41.00% 115.48% 46.86% 100.84% 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 3.70 2.90 2.98 1.91 1.55 1.34 1.58 76.07%
  QoQ % 27.59% -2.68% 56.02% 23.23% 15.67% -15.19% -
  Horiz. % 234.18% 183.54% 188.61% 120.89% 98.10% 84.81% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 -
Price 8.9000 6.5800 4.8600 4.7200 2.5400 2.1100 1.8100 -
P/RPS 7.61 5.93 4.56 4.14 2.89 2.15 1.51 193.08%
  QoQ % 28.33% 30.04% 10.14% 43.25% 34.42% 42.38% -
  Horiz. % 503.97% 392.72% 301.99% 274.17% 191.39% 142.38% 100.00%
P/EPS 19.26 90.51 101.04 61.38 103.16 48.62 36.06 -34.10%
  QoQ % -78.72% -10.42% 64.61% -40.50% 112.18% 34.83% -
  Horiz. % 53.41% 251.00% 280.20% 170.22% 286.08% 134.83% 100.00%
EY 5.19 1.10 0.99 1.63 0.97 2.06 2.77 51.81%
  QoQ % 371.82% 11.11% -39.26% 68.04% -52.91% -25.63% -
  Horiz. % 187.36% 39.71% 35.74% 58.84% 35.02% 74.37% 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 4.45 3.95 2.96 3.22 1.78 1.57 1.37 118.86%
  QoQ % 12.66% 33.45% -8.07% 80.90% 13.38% 14.60% -
  Horiz. % 324.82% 288.32% 216.06% 235.04% 129.93% 114.60% 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.
 


 

254  317  568  1039 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435+0.005 
 D&O 0.81+0.07 
 REACH-WA 0.10+0.01 
 BORNOIL 0.06+0.005 
 HIBISCS 1.03+0.02 
 QES 0.31-0.01 
 MYEG 1.74-0.01 
 VC 0.080.00 
 HSI-H4O 0.465-0.01 
 KSTAR 0.1150.00 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. StockAlliance - KTC " the top-tier CPG Distributor" in East Malaysia StockAlliance Smells Of Money
3. Stocks on Radar - MyEG Services AmInvest Research Reports
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. Elsoft Research may rise higher, says RHB Retail Research [Goreng Goreng] ELSOFT
Partners & Brokers