Highlights

[YINSON] QoQ Quarter Result on 2014-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 27-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 30-Apr-2014  [#1]
Profit Trend QoQ -     -69.27%    YoY -     96.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 253,621 255,219 280,514 294,070 249,435 236,780 227,350 7.54%
  QoQ % -0.63% -9.02% -4.61% 17.89% 5.34% 4.15% -
  Horiz. % 111.56% 112.26% 123.38% 129.35% 109.71% 104.15% 100.00%
PBT 109,171 93,050 39,290 37,869 104,047 16,851 13,204 307.31%
  QoQ % 17.33% 136.83% 3.75% -63.60% 517.45% 27.62% -
  Horiz. % 826.80% 704.71% 297.56% 286.80% 788.00% 127.62% 100.00%
Tax -7,948 -5,189 -7,976 -6,855 -4,352 -622 -2,040 146.99%
  QoQ % -53.17% 34.94% -16.35% -57.51% -599.68% 69.51% -
  Horiz. % 389.61% 254.36% 390.98% 336.03% 213.33% 30.49% 100.00%
NP 101,223 87,861 31,314 31,014 99,695 16,229 11,164 333.07%
  QoQ % 15.21% 180.58% 0.97% -68.89% 514.30% 45.37% -
  Horiz. % 906.69% 787.00% 280.49% 277.80% 893.00% 145.37% 100.00%
NP to SH 99,905 86,792 30,684 30,296 98,589 15,506 10,251 354.37%
  QoQ % 15.11% 182.86% 1.28% -69.27% 535.81% 51.26% -
  Horiz. % 974.59% 846.67% 299.33% 295.54% 961.75% 151.26% 100.00%
Tax Rate 7.28 % 5.58 % 20.30 % 18.10 % 4.18 % 3.69 % 15.45 % -39.36%
  QoQ % 30.47% -72.51% 12.15% 333.01% 13.28% -76.12% -
  Horiz. % 47.12% 36.12% 131.39% 117.15% 27.06% 23.88% 100.00%
Total Cost 152,398 167,358 249,200 263,056 149,740 220,551 216,186 -20.74%
  QoQ % -8.94% -32.84% -5.27% 75.68% -32.11% 2.02% -
  Horiz. % 70.49% 77.41% 115.27% 121.68% 69.26% 102.02% 100.00%
Net Worth 1,334,844 1,184,477 1,055,415 564,853 426,742 355,550 350,366 143.34%
  QoQ % 12.69% 12.23% 86.85% 32.36% 20.02% 1.48% -
  Horiz. % 380.98% 338.07% 301.23% 161.22% 121.80% 101.48% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 14,261 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 14.27 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 1,334,844 1,184,477 1,055,415 564,853 426,742 355,550 350,366 143.34%
  QoQ % 12.69% 12.23% 86.85% 32.36% 20.02% 1.48% -
  Horiz. % 380.98% 338.07% 301.23% 161.22% 121.80% 101.48% 100.00%
NOSH 950,743 950,624 949,969 258,277 213,371 213,287 213,118 170.26%
  QoQ % 0.01% 0.07% 267.81% 21.05% 0.04% 0.08% -
  Horiz. % 446.11% 446.05% 445.75% 121.19% 100.12% 100.08% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 39.91 % 34.43 % 11.16 % 10.55 % 39.97 % 6.85 % 4.91 % 302.73%
  QoQ % 15.92% 208.51% 5.78% -73.61% 483.50% 39.51% -
  Horiz. % 812.83% 701.22% 227.29% 214.87% 814.05% 139.51% 100.00%
ROE 7.48 % 7.33 % 2.91 % 5.36 % 23.10 % 4.36 % 2.93 % 86.47%
  QoQ % 2.05% 151.89% -45.71% -76.80% 429.82% 48.81% -
  Horiz. % 255.29% 250.17% 99.32% 182.94% 788.40% 148.81% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 26.68 26.85 29.53 113.86 116.90 111.01 106.68 -60.20%
  QoQ % -0.63% -9.08% -74.06% -2.60% 5.31% 4.06% -
  Horiz. % 25.01% 25.17% 27.68% 106.73% 109.58% 104.06% 100.00%
EPS 10.51 9.13 3.23 11.73 14.33 7.27 4.81 68.15%
  QoQ % 15.12% 182.66% -72.46% -18.14% 97.11% 51.14% -
  Horiz. % 218.50% 189.81% 67.15% 243.87% 297.92% 151.14% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.4040 1.2460 1.1110 2.1870 2.0000 1.6670 1.6440 -9.96%
  QoQ % 12.68% 12.15% -49.20% 9.35% 19.98% 1.40% -
  Horiz. % 85.40% 75.79% 67.58% 133.03% 121.65% 101.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 23.20 23.35 25.66 26.90 22.82 21.66 20.80 7.53%
  QoQ % -0.64% -9.00% -4.61% 17.88% 5.36% 4.13% -
  Horiz. % 111.54% 112.26% 123.37% 129.33% 109.71% 104.13% 100.00%
EPS 9.14 7.94 2.81 2.77 9.02 1.42 0.94 353.68%
  QoQ % 15.11% 182.56% 1.44% -69.29% 535.21% 51.06% -
  Horiz. % 972.34% 844.68% 298.94% 294.68% 959.57% 151.06% 100.00%
DPS 1.30 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. % 100.00% - - - - - -
NAPS 1.2212 1.0837 0.9656 0.5168 0.3904 0.3253 0.3206 143.31%
  QoQ % 12.69% 12.23% 86.84% 32.38% 20.01% 1.47% -
  Horiz. % 380.91% 338.02% 301.19% 161.20% 121.77% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 2.8400 2.9100 2.9500 8.5300 7.4000 4.8400 4.9000 -
P/RPS 10.65 10.84 9.99 7.49 6.33 4.36 4.59 74.99%
  QoQ % -1.75% 8.51% 33.38% 18.33% 45.18% -5.01% -
  Horiz. % 232.03% 236.17% 217.65% 163.18% 137.91% 94.99% 100.00%
P/EPS 27.03 31.87 91.33 72.72 16.02 66.57 101.87 -58.61%
  QoQ % -15.19% -65.10% 25.59% 353.93% -75.94% -34.65% -
  Horiz. % 26.53% 31.28% 89.65% 71.39% 15.73% 65.35% 100.00%
EY 3.70 3.14 1.09 1.38 6.24 1.50 0.98 141.88%
  QoQ % 17.83% 188.07% -21.01% -77.88% 316.00% 53.06% -
  Horiz. % 377.55% 320.41% 111.22% 140.82% 636.73% 153.06% 100.00%
DY 0.53 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. % 100.00% - - - - - -
P/NAPS 2.02 2.34 2.66 3.90 3.70 2.90 2.98 -22.78%
  QoQ % -13.68% -12.03% -31.79% 5.41% 27.59% -2.68% -
  Horiz. % 67.79% 78.52% 89.26% 130.87% 124.16% 97.32% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 -
Price 2.8200 2.8100 3.3800 2.8600 8.9000 6.5800 4.8600 -
P/RPS 10.57 10.47 11.45 2.51 7.61 5.93 4.56 74.88%
  QoQ % 0.96% -8.56% 356.18% -67.02% 28.33% 30.04% -
  Horiz. % 231.80% 229.61% 251.10% 55.04% 166.89% 130.04% 100.00%
P/EPS 26.84 30.78 104.64 24.38 19.26 90.51 101.04 -58.58%
  QoQ % -12.80% -70.58% 329.20% 26.58% -78.72% -10.42% -
  Horiz. % 26.56% 30.46% 103.56% 24.13% 19.06% 89.58% 100.00%
EY 3.73 3.25 0.96 4.10 5.19 1.10 0.99 141.55%
  QoQ % 14.77% 238.54% -76.59% -21.00% 371.82% 11.11% -
  Horiz. % 376.77% 328.28% 96.97% 414.14% 524.24% 111.11% 100.00%
DY 0.53 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. % 100.00% - - - - - -
P/NAPS 2.01 2.26 3.04 1.31 4.45 3.95 2.96 -22.69%
  QoQ % -11.06% -25.66% 132.06% -70.56% 12.66% 33.45% -
  Horiz. % 67.91% 76.35% 102.70% 44.26% 150.34% 133.45% 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.
 


 

245  297  558  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445+0.015 
 D&O 0.81+0.07 
 REACH-WA 0.095+0.005 
 BORNOIL 0.06+0.005 
 QES 0.31-0.01 
 HIBISCS 1.04+0.03 
 VC 0.080.00 
 HSI-H4O 0.47-0.005 
 REACH 0.405+0.01 
 KSTAR 0.11-0.005 

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