Highlights

[YINSON] QoQ Quarter Result on 2011-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 26-Sep-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jul-2011  [#2]
Profit Trend QoQ -     -23.55%    YoY -     21.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 264,152 165,912 194,478 158,630 196,804 151,779 156,187 42.00%
  QoQ % 59.21% -14.69% 22.60% -19.40% 29.66% -2.82% -
  Horiz. % 169.13% 106.23% 124.52% 101.56% 126.01% 97.18% 100.00%
PBT 14,087 8,140 9,796 6,233 8,600 8,682 4,081 128.58%
  QoQ % 73.06% -16.90% 57.16% -27.52% -0.94% 112.74% -
  Horiz. % 345.18% 199.46% 240.04% 152.73% 210.73% 212.74% 100.00%
Tax -3,069 -2,494 -1,763 -819 -1,463 -1,970 -1,663 50.51%
  QoQ % -23.06% -41.46% -115.26% 44.02% 25.74% -18.46% -
  Horiz. % 184.55% 149.97% 106.01% 49.25% 87.97% 118.46% 100.00%
NP 11,018 5,646 8,033 5,414 7,137 6,712 2,418 175.11%
  QoQ % 95.15% -29.71% 48.37% -24.14% 6.33% 177.58% -
  Horiz. % 455.67% 233.50% 332.22% 223.90% 295.16% 277.58% 100.00%
NP to SH 10,696 5,878 8,066 5,470 7,155 6,817 2,504 163.50%
  QoQ % 81.97% -27.13% 47.46% -23.55% 4.96% 172.24% -
  Horiz. % 427.16% 234.74% 322.12% 218.45% 285.74% 272.24% 100.00%
Tax Rate 21.79 % 30.64 % 18.00 % 13.14 % 17.01 % 22.69 % 40.75 % -34.15%
  QoQ % -28.88% 70.22% 36.99% -22.75% -25.03% -44.32% -
  Horiz. % 53.47% 75.19% 44.17% 32.25% 41.74% 55.68% 100.00%
Total Cost 253,134 160,266 186,445 153,216 189,667 145,067 153,769 39.46%
  QoQ % 57.95% -14.04% 21.69% -19.22% 30.74% -5.66% -
  Horiz. % 164.62% 104.23% 121.25% 99.64% 123.35% 94.34% 100.00%
Net Worth 238,733 144,858 146,259 139,829 128,721 121,874 114,937 62.86%
  QoQ % 64.80% -0.96% 4.60% 8.63% 5.62% 6.03% -
  Horiz. % 207.71% 126.03% 127.25% 121.66% 111.99% 106.03% 100.00%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 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
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 238,733 144,858 146,259 139,829 128,721 121,874 114,937 62.86%
  QoQ % 64.80% -0.96% 4.60% 8.63% 5.62% 6.03% -
  Horiz. % 207.71% 126.03% 127.25% 121.66% 111.99% 106.03% 100.00%
NOSH 187,978 72,429 72,405 72,450 68,468 68,468 68,415 96.29%
  QoQ % 159.53% 0.03% -0.06% 5.81% 0.00% 0.08% -
  Horiz. % 274.76% 105.87% 105.83% 105.90% 100.08% 100.08% 100.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 4.17 % 3.40 % 4.13 % 3.41 % 3.63 % 4.42 % 1.55 % 93.55%
  QoQ % 22.65% -17.68% 21.11% -6.06% -17.87% 185.16% -
  Horiz. % 269.03% 219.35% 266.45% 220.00% 234.19% 285.16% 100.00%
ROE 4.48 % 4.06 % 5.51 % 3.91 % 5.56 % 5.59 % 2.18 % 61.71%
  QoQ % 10.34% -26.32% 40.92% -29.68% -0.54% 156.42% -
  Horiz. % 205.50% 186.24% 252.75% 179.36% 255.05% 256.42% 100.00%
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 140.52 229.07 268.59 218.95 287.44 221.68 228.29 -27.66%
  QoQ % -38.66% -14.71% 22.67% -23.83% 29.66% -2.90% -
  Horiz. % 61.55% 100.34% 117.65% 95.91% 125.91% 97.10% 100.00%
EPS 5.69 8.12 11.14 7.55 10.45 9.95 3.66 34.24%
  QoQ % -29.93% -27.11% 47.55% -27.75% 5.03% 171.86% -
  Horiz. % 155.46% 221.86% 304.37% 206.28% 285.52% 271.86% 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 1.2700 2.0000 2.0200 1.9300 1.8800 1.7800 1.6800 -17.03%
  QoQ % -36.50% -0.99% 4.66% 2.66% 5.62% 5.95% -
  Horiz. % 75.60% 119.05% 120.24% 114.88% 111.90% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 24.17 15.18 17.79 14.51 18.01 13.89 14.29 42.00%
  QoQ % 59.22% -14.67% 22.61% -19.43% 29.66% -2.80% -
  Horiz. % 169.14% 106.23% 124.49% 101.54% 126.03% 97.20% 100.00%
EPS 0.98 0.54 0.74 0.50 0.65 0.62 0.23 163.06%
  QoQ % 81.48% -27.03% 48.00% -23.08% 4.84% 169.57% -
  Horiz. % 426.09% 234.78% 321.74% 217.39% 282.61% 269.57% 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 0.2184 0.1325 0.1338 0.1279 0.1178 0.1115 0.1052 62.81%
  QoQ % 64.83% -0.97% 4.61% 8.57% 5.65% 5.99% -
  Horiz. % 207.60% 125.95% 127.19% 121.58% 111.98% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.7800 1.9900 1.9100 2.2000 1.0800 0.9800 0.9000 -
P/RPS 1.27 0.87 0.71 1.00 0.38 0.44 0.39 119.86%
  QoQ % 45.98% 22.54% -29.00% 163.16% -13.64% 12.82% -
  Horiz. % 325.64% 223.08% 182.05% 256.41% 97.44% 112.82% 100.00%
P/EPS 31.28 24.52 17.15 29.14 10.33 9.84 24.59 17.42%
  QoQ % 27.57% 42.97% -41.15% 182.09% 4.98% -59.98% -
  Horiz. % 127.21% 99.72% 69.74% 118.50% 42.01% 40.02% 100.00%
EY 3.20 4.08 5.83 3.43 9.68 10.16 4.07 -14.83%
  QoQ % -21.57% -30.02% 69.97% -64.57% -4.72% 149.63% -
  Horiz. % 78.62% 100.25% 143.24% 84.28% 237.84% 249.63% 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 1.40 1.00 0.95 1.14 0.57 0.55 0.54 88.83%
  QoQ % 40.00% 5.26% -16.67% 100.00% 3.64% 1.85% -
  Horiz. % 259.26% 185.19% 175.93% 211.11% 105.56% 101.85% 100.00%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 -
Price 2.1500 1.7300 1.9100 1.6200 1.8200 1.0100 1.0400 -
P/RPS 1.53 0.76 0.71 0.74 0.63 0.46 0.46 122.98%
  QoQ % 101.32% 7.04% -4.05% 17.46% 36.96% 0.00% -
  Horiz. % 332.61% 165.22% 154.35% 160.87% 136.96% 100.00% 100.00%
P/EPS 37.79 21.32 17.15 21.46 17.42 10.14 28.42 20.94%
  QoQ % 77.25% 24.31% -20.08% 23.19% 71.79% -64.32% -
  Horiz. % 132.97% 75.02% 60.34% 75.51% 61.29% 35.68% 100.00%
EY 2.65 4.69 5.83 4.66 5.74 9.86 3.52 -17.26%
  QoQ % -43.50% -19.55% 25.11% -18.82% -41.78% 180.11% -
  Horiz. % 75.28% 133.24% 165.62% 132.39% 163.07% 280.11% 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 1.69 0.87 0.95 0.84 0.97 0.57 0.62 95.25%
  QoQ % 94.25% -8.42% 13.10% -13.40% 70.18% -8.06% -
  Horiz. % 272.58% 140.32% 153.23% 135.48% 156.45% 91.94% 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.
 


 

243  256  537  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445+0.015 
 REACH-WA 0.10+0.01 
 D&O 0.76+0.02 
 HIBISCS 1.03+0.02 
 VC 0.085+0.005 
 QES 0.315-0.005 
 HSI-H4O 0.4750.00 
 MYEG 1.76+0.01 
 VELESTO 0.275-0.005 
 REACH 0.405+0.01 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. StockAlliance - KTC " the top-tier CPG Distributor" in East Malaysia StockAlliance Smells Of Money
3. Stocks on Radar - MyEG Services AmInvest Research Reports
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. Elsoft Research may rise higher, says RHB Retail Research [Goreng Goreng] ELSOFT
Partners & Brokers