Highlights

[YINSON] QoQ Quarter Result on 2009-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Sep-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Jul-2009  [#2]
Profit Trend QoQ -     107.13%    YoY -     -82.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 184,314 109,460 140,146 108,723 111,959 83,833 174,819 3.60%
  QoQ % 68.38% -21.90% 28.90% -2.89% 33.55% -52.05% -
  Horiz. % 105.43% 62.61% 80.17% 62.19% 64.04% 47.95% 100.00%
PBT 6,340 4,457 3,345 1,740 681 2,207 3,841 39.80%
  QoQ % 42.25% 33.24% 92.24% 155.51% -69.14% -42.54% -
  Horiz. % 165.06% 116.04% 87.09% 45.30% 17.73% 57.46% 100.00%
Tax -1,671 -1,190 -791 -623 -227 -1,197 -1,276 19.76%
  QoQ % -40.42% -50.44% -26.97% -174.45% 81.04% 6.19% -
  Horiz. % 130.96% 93.26% 61.99% 48.82% 17.79% 93.81% 100.00%
NP 4,669 3,267 2,554 1,117 454 1,010 2,565 49.25%
  QoQ % 42.91% 27.92% 128.65% 146.04% -55.05% -60.62% -
  Horiz. % 182.03% 127.37% 99.57% 43.55% 17.70% 39.38% 100.00%
NP to SH 4,731 3,285 2,770 1,278 617 1,028 2,522 52.28%
  QoQ % 44.02% 18.59% 116.74% 107.13% -39.98% -59.24% -
  Horiz. % 187.59% 130.25% 109.83% 50.67% 24.46% 40.76% 100.00%
Tax Rate 26.36 % 26.70 % 23.65 % 35.80 % 33.33 % 54.24 % 33.22 % -14.33%
  QoQ % -1.27% 12.90% -33.94% 7.41% -38.55% 63.28% -
  Horiz. % 79.35% 80.37% 71.19% 107.77% 100.33% 163.28% 100.00%
Total Cost 179,645 106,193 137,592 107,606 111,505 82,823 172,254 2.85%
  QoQ % 69.17% -22.82% 27.87% -3.50% 34.63% -51.92% -
  Horiz. % 104.29% 61.65% 79.88% 62.47% 64.73% 48.08% 100.00%
Net Worth 109,545 68,519 102,846 101,146 100,091 101,810 98,686 7.23%
  QoQ % 59.88% -33.38% 1.68% 1.05% -1.69% 3.17% -
  Horiz. % 111.00% 69.43% 104.21% 102.49% 101.42% 103.17% 100.00%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 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
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 109,545 68,519 102,846 101,146 100,091 101,810 98,686 7.23%
  QoQ % 59.88% -33.38% 1.68% 1.05% -1.69% 3.17% -
  Horiz. % 111.00% 69.43% 104.21% 102.49% 101.42% 103.17% 100.00%
NOSH 68,465 68,519 68,564 68,342 68,555 69,733 68,532 -0.06%
  QoQ % -0.08% -0.07% 0.32% -0.31% -1.69% 1.75% -
  Horiz. % 99.90% 99.98% 100.05% 99.72% 100.03% 101.75% 100.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 2.53 % 2.98 % 1.82 % 1.03 % 0.41 % 1.20 % 1.47 % 43.76%
  QoQ % -15.10% 63.74% 76.70% 151.22% -65.83% -18.37% -
  Horiz. % 172.11% 202.72% 123.81% 70.07% 27.89% 81.63% 100.00%
ROE 4.32 % 4.79 % 2.69 % 1.26 % 0.62 % 1.01 % 2.56 % 41.88%
  QoQ % -9.81% 78.07% 113.49% 103.23% -38.61% -60.55% -
  Horiz. % 168.75% 187.11% 105.08% 49.22% 24.22% 39.45% 100.00%
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 269.21 159.75 204.40 159.09 163.31 120.22 255.09 3.67%
  QoQ % 68.52% -21.84% 28.48% -2.58% 35.84% -52.87% -
  Horiz. % 105.54% 62.62% 80.13% 62.37% 64.02% 47.13% 100.00%
EPS 6.91 4.80 4.04 1.87 0.90 1.50 3.68 52.38%
  QoQ % 43.96% 18.81% 116.04% 107.78% -40.00% -59.24% -
  Horiz. % 187.77% 130.43% 109.78% 50.82% 24.46% 40.76% 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 1.6000 1.0000 1.5000 1.4800 1.4600 1.4600 1.4400 7.30%
  QoQ % 60.00% -33.33% 1.35% 1.37% 0.00% 1.39% -
  Horiz. % 111.11% 69.44% 104.17% 102.78% 101.39% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 16.86 10.01 12.82 9.95 10.24 7.67 15.99 3.61%
  QoQ % 68.43% -21.92% 28.84% -2.83% 33.51% -52.03% -
  Horiz. % 105.44% 62.60% 80.18% 62.23% 64.04% 47.97% 100.00%
EPS 0.43 0.30 0.25 0.12 0.06 0.09 0.23 51.94%
  QoQ % 43.33% 20.00% 108.33% 100.00% -33.33% -60.87% -
  Horiz. % 186.96% 130.43% 108.70% 52.17% 26.09% 39.13% 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 0.1002 0.0627 0.0941 0.0925 0.0916 0.0931 0.0903 7.20%
  QoQ % 59.81% -33.37% 1.73% 0.98% -1.61% 3.10% -
  Horiz. % 110.96% 69.44% 104.21% 102.44% 101.44% 103.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.8200 0.6400 0.6200 0.6200 0.5000 0.5000 0.5400 -
P/RPS 0.30 0.40 0.30 0.39 0.31 0.42 0.21 26.93%
  QoQ % -25.00% 33.33% -23.08% 25.81% -26.19% 100.00% -
  Horiz. % 142.86% 190.48% 142.86% 185.71% 147.62% 200.00% 100.00%
P/EPS 11.87 13.35 15.35 33.16 55.56 33.92 14.67 -13.20%
  QoQ % -11.09% -13.03% -53.71% -40.32% 63.80% 131.22% -
  Horiz. % 80.91% 91.00% 104.64% 226.04% 378.73% 231.22% 100.00%
EY 8.43 7.49 6.52 3.02 1.80 2.95 6.81 15.33%
  QoQ % 12.55% 14.88% 115.89% 67.78% -38.98% -56.68% -
  Horiz. % 123.79% 109.99% 95.74% 44.35% 26.43% 43.32% 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 0.51 0.64 0.41 0.42 0.34 0.34 0.38 21.74%
  QoQ % -20.31% 56.10% -2.38% 23.53% 0.00% -10.53% -
  Horiz. % 134.21% 168.42% 107.89% 110.53% 89.47% 89.47% 100.00%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 24/12/08 -
Price 0.7800 0.9500 0.6100 0.6400 0.5600 0.5300 0.5100 -
P/RPS 0.29 0.59 0.30 0.40 0.34 0.44 0.20 28.20%
  QoQ % -50.85% 96.67% -25.00% 17.65% -22.73% 120.00% -
  Horiz. % 145.00% 295.00% 150.00% 200.00% 170.00% 220.00% 100.00%
P/EPS 11.29 19.82 15.10 34.22 62.22 35.95 13.86 -12.81%
  QoQ % -43.04% 31.26% -55.87% -45.00% 73.07% 159.38% -
  Horiz. % 81.46% 143.00% 108.95% 246.90% 448.92% 259.38% 100.00%
EY 8.86 5.05 6.62 2.92 1.61 2.78 7.22 14.66%
  QoQ % 75.45% -23.72% 126.71% 81.37% -42.09% -61.50% -
  Horiz. % 122.71% 69.94% 91.69% 40.44% 22.30% 38.50% 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 0.49 0.95 0.41 0.43 0.38 0.36 0.35 25.22%
  QoQ % -48.42% 131.71% -4.65% 13.16% 5.56% 2.86% -
  Horiz. % 140.00% 271.43% 117.14% 122.86% 108.57% 102.86% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers