Highlights

[YINSON] QoQ Quarter Result on 2010-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Sep-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jul-2010  [#2]
Profit Trend QoQ -     -5.12%    YoY -     251.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 196,804 151,779 156,187 148,538 184,314 109,460 140,146 25.48%
  QoQ % 29.66% -2.82% 5.15% -19.41% 68.38% -21.90% -
  Horiz. % 140.43% 108.30% 111.45% 105.99% 131.52% 78.10% 100.00%
PBT 8,600 8,682 4,081 5,939 6,340 4,457 3,345 88.00%
  QoQ % -0.94% 112.74% -31.28% -6.32% 42.25% 33.24% -
  Horiz. % 257.10% 259.55% 122.00% 177.55% 189.54% 133.24% 100.00%
Tax -1,463 -1,970 -1,663 -1,460 -1,671 -1,190 -791 50.85%
  QoQ % 25.74% -18.46% -13.90% 12.63% -40.42% -50.44% -
  Horiz. % 184.96% 249.05% 210.24% 184.58% 211.25% 150.44% 100.00%
NP 7,137 6,712 2,418 4,479 4,669 3,267 2,554 98.77%
  QoQ % 6.33% 177.58% -46.01% -4.07% 42.91% 27.92% -
  Horiz. % 279.44% 262.80% 94.68% 175.37% 182.81% 127.92% 100.00%
NP to SH 7,155 6,817 2,504 4,489 4,731 3,285 2,770 88.59%
  QoQ % 4.96% 172.24% -44.22% -5.12% 44.02% 18.59% -
  Horiz. % 258.30% 246.10% 90.40% 162.06% 170.79% 118.59% 100.00%
Tax Rate 17.01 % 22.69 % 40.75 % 24.58 % 26.36 % 26.70 % 23.65 % -19.77%
  QoQ % -25.03% -44.32% 65.79% -6.75% -1.27% 12.90% -
  Horiz. % 71.92% 95.94% 172.30% 103.93% 111.46% 112.90% 100.00%
Total Cost 189,667 145,067 153,769 144,059 179,645 106,193 137,592 23.93%
  QoQ % 30.74% -5.66% 6.74% -19.81% 69.17% -22.82% -
  Horiz. % 137.85% 105.43% 111.76% 104.70% 130.56% 77.18% 100.00%
Net Worth 128,721 121,874 114,937 114,452 109,545 68,519 102,846 16.19%
  QoQ % 5.62% 6.03% 0.42% 4.48% 59.88% -33.38% -
  Horiz. % 125.16% 118.50% 111.76% 111.28% 106.51% 66.62% 100.00%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 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
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 128,721 121,874 114,937 114,452 109,545 68,519 102,846 16.19%
  QoQ % 5.62% 6.03% 0.42% 4.48% 59.88% -33.38% -
  Horiz. % 125.16% 118.50% 111.76% 111.28% 106.51% 66.62% 100.00%
NOSH 68,468 68,468 68,415 68,534 68,465 68,519 68,564 -0.09%
  QoQ % 0.00% 0.08% -0.17% 0.10% -0.08% -0.07% -
  Horiz. % 99.86% 99.86% 99.78% 99.96% 99.86% 99.93% 100.00%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 3.63 % 4.42 % 1.55 % 3.02 % 2.53 % 2.98 % 1.82 % 58.65%
  QoQ % -17.87% 185.16% -48.68% 19.37% -15.10% 63.74% -
  Horiz. % 199.45% 242.86% 85.16% 165.93% 139.01% 163.74% 100.00%
ROE 5.56 % 5.59 % 2.18 % 3.92 % 4.32 % 4.79 % 2.69 % 62.48%
  QoQ % -0.54% 156.42% -44.39% -9.26% -9.81% 78.07% -
  Horiz. % 206.69% 207.81% 81.04% 145.72% 160.59% 178.07% 100.00%
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 287.44 221.68 228.29 216.74 269.21 159.75 204.40 25.60%
  QoQ % 29.66% -2.90% 5.33% -19.49% 68.52% -21.84% -
  Horiz. % 140.63% 108.45% 111.69% 106.04% 131.71% 78.16% 100.00%
EPS 10.45 9.95 3.66 6.55 6.91 4.80 4.04 88.76%
  QoQ % 5.03% 171.86% -44.12% -5.21% 43.96% 18.81% -
  Horiz. % 258.66% 246.29% 90.59% 162.13% 171.04% 118.81% 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 1.8800 1.7800 1.6800 1.6700 1.6000 1.0000 1.5000 16.29%
  QoQ % 5.62% 5.95% 0.60% 4.37% 60.00% -33.33% -
  Horiz. % 125.33% 118.67% 112.00% 111.33% 106.67% 66.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 17.93 13.83 14.23 13.53 16.79 9.97 12.77 25.47%
  QoQ % 29.65% -2.81% 5.17% -19.42% 68.41% -21.93% -
  Horiz. % 140.41% 108.30% 111.43% 105.95% 131.48% 78.07% 100.00%
EPS 0.65 0.62 0.23 0.41 0.43 0.30 0.25 89.41%
  QoQ % 4.84% 169.57% -43.90% -4.65% 43.33% 20.00% -
  Horiz. % 260.00% 248.00% 92.00% 164.00% 172.00% 120.00% 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 0.1173 0.1110 0.1047 0.1043 0.0998 0.0624 0.0937 16.20%
  QoQ % 5.68% 6.02% 0.38% 4.51% 59.94% -33.40% -
  Horiz. % 125.19% 118.46% 111.74% 111.31% 106.51% 66.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 1.0800 0.9800 0.9000 0.7500 0.8200 0.6400 0.6200 -
P/RPS 0.38 0.44 0.39 0.35 0.30 0.40 0.30 17.12%
  QoQ % -13.64% 12.82% 11.43% 16.67% -25.00% 33.33% -
  Horiz. % 126.67% 146.67% 130.00% 116.67% 100.00% 133.33% 100.00%
P/EPS 10.33 9.84 24.59 11.45 11.87 13.35 15.35 -23.26%
  QoQ % 4.98% -59.98% 114.76% -3.54% -11.09% -13.03% -
  Horiz. % 67.30% 64.10% 160.20% 74.59% 77.33% 86.97% 100.00%
EY 9.68 10.16 4.07 8.73 8.43 7.49 6.52 30.24%
  QoQ % -4.72% 149.63% -53.38% 3.56% 12.55% 14.88% -
  Horiz. % 148.47% 155.83% 62.42% 133.90% 129.29% 114.88% 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 0.57 0.55 0.54 0.45 0.51 0.64 0.41 24.64%
  QoQ % 3.64% 1.85% 20.00% -11.76% -20.31% 56.10% -
  Horiz. % 139.02% 134.15% 131.71% 109.76% 124.39% 156.10% 100.00%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 28/06/11 29/03/11 29/12/10 28/09/10 29/06/10 29/03/10 29/12/09 -
Price 1.8200 1.0100 1.0400 0.7600 0.7800 0.9500 0.6100 -
P/RPS 0.63 0.46 0.46 0.35 0.29 0.59 0.30 64.21%
  QoQ % 36.96% 0.00% 31.43% 20.69% -50.85% 96.67% -
  Horiz. % 210.00% 153.33% 153.33% 116.67% 96.67% 196.67% 100.00%
P/EPS 17.42 10.14 28.42 11.60 11.29 19.82 15.10 10.03%
  QoQ % 71.79% -64.32% 145.00% 2.75% -43.04% 31.26% -
  Horiz. % 115.36% 67.15% 188.21% 76.82% 74.77% 131.26% 100.00%
EY 5.74 9.86 3.52 8.62 8.86 5.05 6.62 -9.09%
  QoQ % -41.78% 180.11% -59.16% -2.71% 75.45% -23.72% -
  Horiz. % 86.71% 148.94% 53.17% 130.21% 133.84% 76.28% 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 0.97 0.57 0.62 0.46 0.49 0.95 0.41 77.83%
  QoQ % 70.18% -8.06% 34.78% -6.12% -48.42% 131.71% -
  Horiz. % 236.59% 139.02% 151.22% 112.20% 119.51% 231.71% 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