Highlights

[YINSON] QoQ Quarter Result on 2011-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jan-2011  [#4]
Profit Trend QoQ -     172.24%    YoY -     107.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 194,478 158,630 196,804 151,779 156,187 148,538 184,314 3.63%
  QoQ % 22.60% -19.40% 29.66% -2.82% 5.15% -19.41% -
  Horiz. % 105.51% 86.07% 106.78% 82.35% 84.74% 80.59% 100.00%
PBT 9,796 6,233 8,600 8,682 4,081 5,939 6,340 33.55%
  QoQ % 57.16% -27.52% -0.94% 112.74% -31.28% -6.32% -
  Horiz. % 154.51% 98.31% 135.65% 136.94% 64.37% 93.68% 100.00%
Tax -1,763 -819 -1,463 -1,970 -1,663 -1,460 -1,671 3.63%
  QoQ % -115.26% 44.02% 25.74% -18.46% -13.90% 12.63% -
  Horiz. % 105.51% 49.01% 87.55% 117.89% 99.52% 87.37% 100.00%
NP 8,033 5,414 7,137 6,712 2,418 4,479 4,669 43.44%
  QoQ % 48.37% -24.14% 6.33% 177.58% -46.01% -4.07% -
  Horiz. % 172.05% 115.96% 152.86% 143.76% 51.79% 95.93% 100.00%
NP to SH 8,066 5,470 7,155 6,817 2,504 4,489 4,731 42.58%
  QoQ % 47.46% -23.55% 4.96% 172.24% -44.22% -5.12% -
  Horiz. % 170.49% 115.62% 151.24% 144.09% 52.93% 94.88% 100.00%
Tax Rate 18.00 % 13.14 % 17.01 % 22.69 % 40.75 % 24.58 % 26.36 % -22.40%
  QoQ % 36.99% -22.75% -25.03% -44.32% 65.79% -6.75% -
  Horiz. % 68.29% 49.85% 64.53% 86.08% 154.59% 93.25% 100.00%
Total Cost 186,445 153,216 189,667 145,067 153,769 144,059 179,645 2.50%
  QoQ % 21.69% -19.22% 30.74% -5.66% 6.74% -19.81% -
  Horiz. % 103.79% 85.29% 105.58% 80.75% 85.60% 80.19% 100.00%
Net Worth 146,259 139,829 128,721 121,874 114,937 114,452 109,545 21.19%
  QoQ % 4.60% 8.63% 5.62% 6.03% 0.42% 4.48% -
  Horiz. % 133.51% 127.64% 117.50% 111.25% 104.92% 104.48% 100.00%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 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
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 146,259 139,829 128,721 121,874 114,937 114,452 109,545 21.19%
  QoQ % 4.60% 8.63% 5.62% 6.03% 0.42% 4.48% -
  Horiz. % 133.51% 127.64% 117.50% 111.25% 104.92% 104.48% 100.00%
NOSH 72,405 72,450 68,468 68,468 68,415 68,534 68,465 3.79%
  QoQ % -0.06% 5.81% 0.00% 0.08% -0.17% 0.10% -
  Horiz. % 105.75% 105.82% 100.00% 100.00% 99.93% 100.10% 100.00%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 4.13 % 3.41 % 3.63 % 4.42 % 1.55 % 3.02 % 2.53 % 38.52%
  QoQ % 21.11% -6.06% -17.87% 185.16% -48.68% 19.37% -
  Horiz. % 163.24% 134.78% 143.48% 174.70% 61.26% 119.37% 100.00%
ROE 5.51 % 3.91 % 5.56 % 5.59 % 2.18 % 3.92 % 4.32 % 17.56%
  QoQ % 40.92% -29.68% -0.54% 156.42% -44.39% -9.26% -
  Horiz. % 127.55% 90.51% 128.70% 129.40% 50.46% 90.74% 100.00%
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 268.59 218.95 287.44 221.68 228.29 216.74 269.21 -0.15%
  QoQ % 22.67% -23.83% 29.66% -2.90% 5.33% -19.49% -
  Horiz. % 99.77% 81.33% 106.77% 82.34% 84.80% 80.51% 100.00%
EPS 11.14 7.55 10.45 9.95 3.66 6.55 6.91 37.37%
  QoQ % 47.55% -27.75% 5.03% 171.86% -44.12% -5.21% -
  Horiz. % 161.22% 109.26% 151.23% 143.99% 52.97% 94.79% 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 2.0200 1.9300 1.8800 1.7800 1.6800 1.6700 1.6000 16.76%
  QoQ % 4.66% 2.66% 5.62% 5.95% 0.60% 4.37% -
  Horiz. % 126.25% 120.62% 117.50% 111.25% 105.00% 104.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 17.72 14.45 17.93 13.83 14.23 13.53 16.79 3.65%
  QoQ % 22.63% -19.41% 29.65% -2.81% 5.17% -19.42% -
  Horiz. % 105.54% 86.06% 106.79% 82.37% 84.75% 80.58% 100.00%
EPS 0.73 0.50 0.65 0.62 0.23 0.41 0.43 42.17%
  QoQ % 46.00% -23.08% 4.84% 169.57% -43.90% -4.65% -
  Horiz. % 169.77% 116.28% 151.16% 144.19% 53.49% 95.35% 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 0.1333 0.1274 0.1173 0.1110 0.1047 0.1043 0.0998 21.22%
  QoQ % 4.63% 8.61% 5.68% 6.02% 0.38% 4.51% -
  Horiz. % 133.57% 127.66% 117.54% 111.22% 104.91% 104.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.9100 2.2000 1.0800 0.9800 0.9000 0.7500 0.8200 -
P/RPS 0.71 1.00 0.38 0.44 0.39 0.35 0.30 77.31%
  QoQ % -29.00% 163.16% -13.64% 12.82% 11.43% 16.67% -
  Horiz. % 236.67% 333.33% 126.67% 146.67% 130.00% 116.67% 100.00%
P/EPS 17.15 29.14 10.33 9.84 24.59 11.45 11.87 27.72%
  QoQ % -41.15% 182.09% 4.98% -59.98% 114.76% -3.54% -
  Horiz. % 144.48% 245.49% 87.03% 82.90% 207.16% 96.46% 100.00%
EY 5.83 3.43 9.68 10.16 4.07 8.73 8.43 -21.74%
  QoQ % 69.97% -64.57% -4.72% 149.63% -53.38% 3.56% -
  Horiz. % 69.16% 40.69% 114.83% 120.52% 48.28% 103.56% 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 0.95 1.14 0.57 0.55 0.54 0.45 0.51 51.22%
  QoQ % -16.67% 100.00% 3.64% 1.85% 20.00% -11.76% -
  Horiz. % 186.27% 223.53% 111.76% 107.84% 105.88% 88.24% 100.00%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 29/06/10 -
Price 1.9100 1.6200 1.8200 1.0100 1.0400 0.7600 0.7800 -
P/RPS 0.71 0.74 0.63 0.46 0.46 0.35 0.29 81.36%
  QoQ % -4.05% 17.46% 36.96% 0.00% 31.43% 20.69% -
  Horiz. % 244.83% 255.17% 217.24% 158.62% 158.62% 120.69% 100.00%
P/EPS 17.15 21.46 17.42 10.14 28.42 11.60 11.29 32.04%
  QoQ % -20.08% 23.19% 71.79% -64.32% 145.00% 2.75% -
  Horiz. % 151.90% 190.08% 154.30% 89.81% 251.73% 102.75% 100.00%
EY 5.83 4.66 5.74 9.86 3.52 8.62 8.86 -24.29%
  QoQ % 25.11% -18.82% -41.78% 180.11% -59.16% -2.71% -
  Horiz. % 65.80% 52.60% 64.79% 111.29% 39.73% 97.29% 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 0.95 0.84 0.97 0.57 0.62 0.46 0.49 55.30%
  QoQ % 13.10% -13.40% 70.18% -8.06% 34.78% -6.12% -
  Horiz. % 193.88% 171.43% 197.96% 116.33% 126.53% 93.88% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS