Highlights

[YINSON] QoQ Quarter Result on 2012-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jan-2012  [#4]
Profit Trend QoQ -     -27.13%    YoY -     -13.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 192,554 235,768 264,152 165,912 194,478 158,630 196,804 -1.44%
  QoQ % -18.33% -10.75% 59.21% -14.69% 22.60% -19.40% -
  Horiz. % 97.84% 119.80% 134.22% 84.30% 98.82% 80.60% 100.00%
PBT 11,481 12,872 14,087 8,140 9,796 6,233 8,600 21.14%
  QoQ % -10.81% -8.62% 73.06% -16.90% 57.16% -27.52% -
  Horiz. % 133.50% 149.67% 163.80% 94.65% 113.91% 72.48% 100.00%
Tax -2,155 -2,188 -3,069 -2,494 -1,763 -819 -1,463 29.31%
  QoQ % 1.51% 28.71% -23.06% -41.46% -115.26% 44.02% -
  Horiz. % 147.30% 149.56% 209.77% 170.47% 120.51% 55.98% 100.00%
NP 9,326 10,684 11,018 5,646 8,033 5,414 7,137 19.43%
  QoQ % -12.71% -3.03% 95.15% -29.71% 48.37% -24.14% -
  Horiz. % 130.67% 149.70% 154.38% 79.11% 112.55% 75.86% 100.00%
NP to SH 8,508 9,847 10,696 5,878 8,066 5,470 7,155 12.18%
  QoQ % -13.60% -7.94% 81.97% -27.13% 47.46% -23.55% -
  Horiz. % 118.91% 137.62% 149.49% 82.15% 112.73% 76.45% 100.00%
Tax Rate 18.77 % 17.00 % 21.79 % 30.64 % 18.00 % 13.14 % 17.01 % 6.75%
  QoQ % 10.41% -21.98% -28.88% 70.22% 36.99% -22.75% -
  Horiz. % 110.35% 99.94% 128.10% 180.13% 105.82% 77.25% 100.00%
Total Cost 183,228 225,084 253,134 160,266 186,445 153,216 189,667 -2.27%
  QoQ % -18.60% -11.08% 57.95% -14.04% 21.69% -19.22% -
  Horiz. % 96.61% 118.67% 133.46% 84.50% 98.30% 80.78% 100.00%
Net Worth 262,689 259,905 238,733 144,858 146,259 139,829 128,721 60.54%
  QoQ % 1.07% 8.87% 64.80% -0.96% 4.60% 8.63% -
  Horiz. % 204.08% 201.91% 185.46% 112.54% 113.62% 108.63% 100.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 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
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 262,689 259,905 238,733 144,858 146,259 139,829 128,721 60.54%
  QoQ % 1.07% 8.87% 64.80% -0.96% 4.60% 8.63% -
  Horiz. % 204.08% 201.91% 185.46% 112.54% 113.62% 108.63% 100.00%
NOSH 196,036 196,155 187,978 72,429 72,405 72,450 68,468 100.99%
  QoQ % -0.06% 4.35% 159.53% 0.03% -0.06% 5.81% -
  Horiz. % 286.32% 286.49% 274.55% 105.78% 105.75% 105.81% 100.00%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 4.84 % 4.53 % 4.17 % 3.40 % 4.13 % 3.41 % 3.63 % 21.04%
  QoQ % 6.84% 8.63% 22.65% -17.68% 21.11% -6.06% -
  Horiz. % 133.33% 124.79% 114.88% 93.66% 113.77% 93.94% 100.00%
ROE 3.24 % 3.79 % 4.48 % 4.06 % 5.51 % 3.91 % 5.56 % -30.12%
  QoQ % -14.51% -15.40% 10.34% -26.32% 40.92% -29.68% -
  Horiz. % 58.27% 68.17% 80.58% 73.02% 99.10% 70.32% 100.00%
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 98.22 120.19 140.52 229.07 268.59 218.95 287.44 -50.96%
  QoQ % -18.28% -14.47% -38.66% -14.71% 22.67% -23.83% -
  Horiz. % 34.17% 41.81% 48.89% 79.69% 93.44% 76.17% 100.00%
EPS 4.34 5.02 5.69 8.12 11.14 7.55 10.45 -44.19%
  QoQ % -13.55% -11.78% -29.93% -27.11% 47.55% -27.75% -
  Horiz. % 41.53% 48.04% 54.45% 77.70% 106.60% 72.25% 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 1.3400 1.3250 1.2700 2.0000 2.0200 1.9300 1.8800 -20.13%
  QoQ % 1.13% 4.33% -36.50% -0.99% 4.66% 2.66% -
  Horiz. % 71.28% 70.48% 67.55% 106.38% 107.45% 102.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 17.54 21.48 24.07 15.12 17.72 14.45 17.93 -1.45%
  QoQ % -18.34% -10.76% 59.19% -14.67% 22.63% -19.41% -
  Horiz. % 97.82% 119.80% 134.24% 84.33% 98.83% 80.59% 100.00%
EPS 0.78 0.90 0.97 0.54 0.73 0.50 0.65 12.86%
  QoQ % -13.33% -7.22% 79.63% -26.03% 46.00% -23.08% -
  Horiz. % 120.00% 138.46% 149.23% 83.08% 112.31% 76.92% 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 0.2393 0.2368 0.2175 0.1320 0.1333 0.1274 0.1173 60.51%
  QoQ % 1.06% 8.87% 64.77% -0.98% 4.63% 8.61% -
  Horiz. % 204.01% 201.88% 185.42% 112.53% 113.64% 108.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.8000 2.1000 1.7800 1.9900 1.9100 2.2000 1.0800 -
P/RPS 1.83 1.75 1.27 0.87 0.71 1.00 0.38 183.82%
  QoQ % 4.57% 37.80% 45.98% 22.54% -29.00% 163.16% -
  Horiz. % 481.58% 460.53% 334.21% 228.95% 186.84% 263.16% 100.00%
P/EPS 41.47 41.83 31.28 24.52 17.15 29.14 10.33 151.53%
  QoQ % -0.86% 33.73% 27.57% 42.97% -41.15% 182.09% -
  Horiz. % 401.45% 404.94% 302.81% 237.37% 166.02% 282.09% 100.00%
EY 2.41 2.39 3.20 4.08 5.83 3.43 9.68 -60.26%
  QoQ % 0.84% -25.31% -21.57% -30.02% 69.97% -64.57% -
  Horiz. % 24.90% 24.69% 33.06% 42.15% 60.23% 35.43% 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 1.34 1.58 1.40 1.00 0.95 1.14 0.57 76.34%
  QoQ % -15.19% 12.86% 40.00% 5.26% -16.67% 100.00% -
  Horiz. % 235.09% 277.19% 245.61% 175.44% 166.67% 200.00% 100.00%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 -
Price 2.1100 1.8100 2.1500 1.7300 1.9100 1.6200 1.8200 -
P/RPS 2.15 1.51 1.53 0.76 0.71 0.74 0.63 125.83%
  QoQ % 42.38% -1.31% 101.32% 7.04% -4.05% 17.46% -
  Horiz. % 341.27% 239.68% 242.86% 120.63% 112.70% 117.46% 100.00%
P/EPS 48.62 36.06 37.79 21.32 17.15 21.46 17.42 97.62%
  QoQ % 34.83% -4.58% 77.25% 24.31% -20.08% 23.19% -
  Horiz. % 279.10% 207.00% 216.93% 122.39% 98.45% 123.19% 100.00%
EY 2.06 2.77 2.65 4.69 5.83 4.66 5.74 -49.34%
  QoQ % -25.63% 4.53% -43.50% -19.55% 25.11% -18.82% -
  Horiz. % 35.89% 48.26% 46.17% 81.71% 101.57% 81.18% 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 1.57 1.37 1.69 0.87 0.95 0.84 0.97 37.65%
  QoQ % 14.60% -18.93% 94.25% -8.42% 13.10% -13.40% -
  Horiz. % 161.86% 141.24% 174.23% 89.69% 97.94% 86.60% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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