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 - 1,097,614
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 23.11 23.25 25.56 26.79 22.73 21.57 20.71 7.56%
  QoQ % -0.60% -9.04% -4.59% 17.86% 5.38% 4.15% -
  Horiz. % 111.59% 112.26% 123.42% 129.36% 109.75% 104.15% 100.00%
EPS 9.10 7.91 2.80 2.76 8.98 1.41 0.93 355.58%
  QoQ % 15.04% 182.50% 1.45% -69.27% 536.88% 51.61% -
  Horiz. % 978.49% 850.54% 301.08% 296.77% 965.59% 151.61% 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 1.2161 1.0791 0.9616 0.5146 0.3888 0.3239 0.3192 143.34%
  QoQ % 12.70% 12.22% 86.86% 32.36% 20.04% 1.47% -
  Horiz. % 380.98% 338.06% 301.25% 161.22% 121.80% 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.
 


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