Highlights

[YINSON] QoQ Quarter Result on 2012-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jul-2012  [#2]
Profit Trend QoQ -     -7.94%    YoY -     80.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 228,296 172,747 192,554 235,768 264,152 165,912 194,478 11.29%
  QoQ % 32.16% -10.29% -18.33% -10.75% 59.21% -14.69% -
  Horiz. % 117.39% 88.83% 99.01% 121.23% 135.83% 85.31% 100.00%
PBT 17,970 5,999 11,481 12,872 14,087 8,140 9,796 49.91%
  QoQ % 199.55% -47.75% -10.81% -8.62% 73.06% -16.90% -
  Horiz. % 183.44% 61.24% 117.20% 131.40% 143.80% 83.10% 100.00%
Tax -1,944 -744 -2,155 -2,188 -3,069 -2,494 -1,763 6.74%
  QoQ % -161.29% 65.48% 1.51% 28.71% -23.06% -41.46% -
  Horiz. % 110.27% 42.20% 122.23% 124.11% 174.08% 141.46% 100.00%
NP 16,026 5,255 9,326 10,684 11,018 5,646 8,033 58.54%
  QoQ % 204.97% -43.65% -12.71% -3.03% 95.15% -29.71% -
  Horiz. % 199.50% 65.42% 116.10% 133.00% 137.16% 70.29% 100.00%
NP to SH 15,405 4,833 8,508 9,847 10,696 5,878 8,066 54.00%
  QoQ % 218.75% -43.19% -13.60% -7.94% 81.97% -27.13% -
  Horiz. % 190.99% 59.92% 105.48% 122.08% 132.61% 72.87% 100.00%
Tax Rate 10.82 % 12.40 % 18.77 % 17.00 % 21.79 % 30.64 % 18.00 % -28.80%
  QoQ % -12.74% -33.94% 10.41% -21.98% -28.88% 70.22% -
  Horiz. % 60.11% 68.89% 104.28% 94.44% 121.06% 170.22% 100.00%
Total Cost 212,270 167,492 183,228 225,084 253,134 160,266 186,445 9.04%
  QoQ % 26.73% -8.59% -18.60% -11.08% 57.95% -14.04% -
  Horiz. % 113.85% 89.83% 98.27% 120.72% 135.77% 85.96% 100.00%
Net Worth 293,316 279,327 262,689 259,905 238,733 144,858 146,259 59.10%
  QoQ % 5.01% 6.33% 1.07% 8.87% 64.80% -0.96% -
  Horiz. % 200.54% 190.98% 179.60% 177.70% 163.23% 99.04% 100.00%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 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
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 293,316 279,327 262,689 259,905 238,733 144,858 146,259 59.10%
  QoQ % 5.01% 6.33% 1.07% 8.87% 64.80% -0.96% -
  Horiz. % 200.54% 190.98% 179.60% 177.70% 163.23% 99.04% 100.00%
NOSH 200,325 196,294 196,036 196,155 187,978 72,429 72,405 97.20%
  QoQ % 2.05% 0.13% -0.06% 4.35% 159.53% 0.03% -
  Horiz. % 276.67% 271.10% 270.75% 270.91% 259.62% 100.03% 100.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 7.02 % 3.04 % 4.84 % 4.53 % 4.17 % 3.40 % 4.13 % 42.47%
  QoQ % 130.92% -37.19% 6.84% 8.63% 22.65% -17.68% -
  Horiz. % 169.98% 73.61% 117.19% 109.69% 100.97% 82.32% 100.00%
ROE 5.25 % 1.73 % 3.24 % 3.79 % 4.48 % 4.06 % 5.51 % -3.17%
  QoQ % 203.47% -46.60% -14.51% -15.40% 10.34% -26.32% -
  Horiz. % 95.28% 31.40% 58.80% 68.78% 81.31% 73.68% 100.00%
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 113.96 88.00 98.22 120.19 140.52 229.07 268.59 -43.57%
  QoQ % 29.50% -10.41% -18.28% -14.47% -38.66% -14.71% -
  Horiz. % 42.43% 32.76% 36.57% 44.75% 52.32% 85.29% 100.00%
EPS 7.69 2.46 4.34 5.02 5.69 8.12 11.14 -21.91%
  QoQ % 212.60% -43.32% -13.55% -11.78% -29.93% -27.11% -
  Horiz. % 69.03% 22.08% 38.96% 45.06% 51.08% 72.89% 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 1.4642 1.4230 1.3400 1.3250 1.2700 2.0000 2.0200 -19.32%
  QoQ % 2.90% 6.19% 1.13% 4.33% -36.50% -0.99% -
  Horiz. % 72.49% 70.45% 66.34% 65.59% 62.87% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 20.89 15.80 17.62 21.57 24.17 15.18 17.79 11.31%
  QoQ % 32.22% -10.33% -18.31% -10.76% 59.22% -14.67% -
  Horiz. % 117.43% 88.81% 99.04% 121.25% 135.86% 85.33% 100.00%
EPS 1.41 0.44 0.78 0.90 0.98 0.54 0.74 53.75%
  QoQ % 220.45% -43.59% -13.33% -8.16% 81.48% -27.03% -
  Horiz. % 190.54% 59.46% 105.41% 121.62% 132.43% 72.97% 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 0.2684 0.2556 0.2403 0.2378 0.2184 0.1325 0.1338 59.12%
  QoQ % 5.01% 6.37% 1.05% 8.88% 64.83% -0.97% -
  Horiz. % 200.60% 191.03% 179.60% 177.73% 163.23% 99.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 2.7900 2.2000 1.8000 2.1000 1.7800 1.9900 1.9100 -
P/RPS 2.45 2.50 1.83 1.75 1.27 0.87 0.71 128.52%
  QoQ % -2.00% 36.61% 4.57% 37.80% 45.98% 22.54% -
  Horiz. % 345.07% 352.11% 257.75% 246.48% 178.87% 122.54% 100.00%
P/EPS 36.28 89.35 41.47 41.83 31.28 24.52 17.15 64.87%
  QoQ % -59.40% 115.46% -0.86% 33.73% 27.57% 42.97% -
  Horiz. % 211.55% 520.99% 241.81% 243.91% 182.39% 142.97% 100.00%
EY 2.76 1.12 2.41 2.39 3.20 4.08 5.83 -39.29%
  QoQ % 146.43% -53.53% 0.84% -25.31% -21.57% -30.02% -
  Horiz. % 47.34% 19.21% 41.34% 40.99% 54.89% 69.98% 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 1.91 1.55 1.34 1.58 1.40 1.00 0.95 59.36%
  QoQ % 23.23% 15.67% -15.19% 12.86% 40.00% 5.26% -
  Horiz. % 201.05% 163.16% 141.05% 166.32% 147.37% 105.26% 100.00%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 -
Price 4.7200 2.5400 2.1100 1.8100 2.1500 1.7300 1.9100 -
P/RPS 4.14 2.89 2.15 1.51 1.53 0.76 0.71 224.31%
  QoQ % 43.25% 34.42% 42.38% -1.31% 101.32% 7.04% -
  Horiz. % 583.10% 407.04% 302.82% 212.68% 215.49% 107.04% 100.00%
P/EPS 61.38 103.16 48.62 36.06 37.79 21.32 17.15 134.16%
  QoQ % -40.50% 112.18% 34.83% -4.58% 77.25% 24.31% -
  Horiz. % 357.90% 601.52% 283.50% 210.26% 220.35% 124.31% 100.00%
EY 1.63 0.97 2.06 2.77 2.65 4.69 5.83 -57.28%
  QoQ % 68.04% -52.91% -25.63% 4.53% -43.50% -19.55% -
  Horiz. % 27.96% 16.64% 35.33% 47.51% 45.45% 80.45% 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 3.22 1.78 1.57 1.37 1.69 0.87 0.95 125.81%
  QoQ % 80.90% 13.38% 14.60% -18.93% 94.25% -8.42% -
  Horiz. % 338.95% 187.37% 165.26% 144.21% 177.89% 91.58% 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