Highlights

[YINSON] QoQ Quarter Result on 2013-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 26-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jul-2013  [#2]
Profit Trend QoQ -     -33.46%    YoY -     4.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 294,070 249,435 236,780 227,350 228,296 172,747 192,554 32.72%
  QoQ % 17.89% 5.34% 4.15% -0.41% 32.16% -10.29% -
  Horiz. % 152.72% 129.54% 122.97% 118.07% 118.56% 89.71% 100.00%
PBT 37,869 104,047 16,851 13,204 17,970 5,999 11,481 122.07%
  QoQ % -63.60% 517.45% 27.62% -26.52% 199.55% -47.75% -
  Horiz. % 329.84% 906.25% 146.77% 115.01% 156.52% 52.25% 100.00%
Tax -6,855 -4,352 -622 -2,040 -1,944 -744 -2,155 116.75%
  QoQ % -57.51% -599.68% 69.51% -4.94% -161.29% 65.48% -
  Horiz. % 318.10% 201.95% 28.86% 94.66% 90.21% 34.52% 100.00%
NP 31,014 99,695 16,229 11,164 16,026 5,255 9,326 123.29%
  QoQ % -68.89% 514.30% 45.37% -30.34% 204.97% -43.65% -
  Horiz. % 332.55% 1,069.00% 174.02% 119.71% 171.84% 56.35% 100.00%
NP to SH 30,296 98,589 15,506 10,251 15,405 4,833 8,508 133.73%
  QoQ % -69.27% 535.81% 51.26% -33.46% 218.75% -43.19% -
  Horiz. % 356.09% 1,158.78% 182.25% 120.49% 181.06% 56.81% 100.00%
Tax Rate 18.10 % 4.18 % 3.69 % 15.45 % 10.82 % 12.40 % 18.77 % -2.40%
  QoQ % 333.01% 13.28% -76.12% 42.79% -12.74% -33.94% -
  Horiz. % 96.43% 22.27% 19.66% 82.31% 57.65% 66.06% 100.00%
Total Cost 263,056 149,740 220,551 216,186 212,270 167,492 183,228 27.35%
  QoQ % 75.68% -32.11% 2.02% 1.84% 26.73% -8.59% -
  Horiz. % 143.57% 81.72% 120.37% 117.99% 115.85% 91.41% 100.00%
Net Worth 564,853 426,742 355,550 350,366 293,316 279,327 262,689 66.83%
  QoQ % 32.36% 20.02% 1.48% 19.45% 5.01% 6.33% -
  Horiz. % 215.03% 162.45% 135.35% 133.38% 111.66% 106.33% 100.00%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 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
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 564,853 426,742 355,550 350,366 293,316 279,327 262,689 66.83%
  QoQ % 32.36% 20.02% 1.48% 19.45% 5.01% 6.33% -
  Horiz. % 215.03% 162.45% 135.35% 133.38% 111.66% 106.33% 100.00%
NOSH 258,277 213,371 213,287 213,118 200,325 196,294 196,036 20.24%
  QoQ % 21.05% 0.04% 0.08% 6.39% 2.05% 0.13% -
  Horiz. % 131.75% 108.84% 108.80% 108.71% 102.19% 100.13% 100.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 10.55 % 39.97 % 6.85 % 4.91 % 7.02 % 3.04 % 4.84 % 68.35%
  QoQ % -73.61% 483.50% 39.51% -30.06% 130.92% -37.19% -
  Horiz. % 217.98% 825.83% 141.53% 101.45% 145.04% 62.81% 100.00%
ROE 5.36 % 23.10 % 4.36 % 2.93 % 5.25 % 1.73 % 3.24 % 40.01%
  QoQ % -76.80% 429.82% 48.81% -44.19% 203.47% -46.60% -
  Horiz. % 165.43% 712.96% 134.57% 90.43% 162.04% 53.40% 100.00%
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 113.86 116.90 111.01 106.68 113.96 88.00 98.22 10.38%
  QoQ % -2.60% 5.31% 4.06% -6.39% 29.50% -10.41% -
  Horiz. % 115.92% 119.02% 113.02% 108.61% 116.03% 89.59% 100.00%
EPS 11.73 14.33 7.27 4.81 7.69 2.46 4.34 94.39%
  QoQ % -18.14% 97.11% 51.14% -37.45% 212.60% -43.32% -
  Horiz. % 270.28% 330.18% 167.51% 110.83% 177.19% 56.68% 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 2.1870 2.0000 1.6670 1.6440 1.4642 1.4230 1.3400 38.75%
  QoQ % 9.35% 19.98% 1.40% 12.28% 2.90% 6.19% -
  Horiz. % 163.21% 149.25% 124.40% 122.69% 109.27% 106.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 26.79 22.73 21.57 20.71 20.80 15.74 17.54 32.73%
  QoQ % 17.86% 5.38% 4.15% -0.43% 32.15% -10.26% -
  Horiz. % 152.74% 129.59% 122.98% 118.07% 118.59% 89.74% 100.00%
EPS 2.76 8.98 1.41 0.93 1.40 0.44 0.78 132.75%
  QoQ % -69.27% 536.88% 51.61% -33.57% 218.18% -43.59% -
  Horiz. % 353.85% 1,151.28% 180.77% 119.23% 179.49% 56.41% 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 0.5146 0.3888 0.3239 0.3192 0.2672 0.2545 0.2393 66.84%
  QoQ % 32.36% 20.04% 1.47% 19.46% 4.99% 6.35% -
  Horiz. % 215.04% 162.47% 135.35% 133.39% 111.66% 106.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 8.5300 7.4000 4.8400 4.9000 2.7900 2.2000 1.8000 -
P/RPS 7.49 6.33 4.36 4.59 2.45 2.50 1.83 156.53%
  QoQ % 18.33% 45.18% -5.01% 87.35% -2.00% 36.61% -
  Horiz. % 409.29% 345.90% 238.25% 250.82% 133.88% 136.61% 100.00%
P/EPS 72.72 16.02 66.57 101.87 36.28 89.35 41.47 45.57%
  QoQ % 353.93% -75.94% -34.65% 180.79% -59.40% 115.46% -
  Horiz. % 175.36% 38.63% 160.53% 245.65% 87.48% 215.46% 100.00%
EY 1.38 6.24 1.50 0.98 2.76 1.12 2.41 -31.11%
  QoQ % -77.88% 316.00% 53.06% -64.49% 146.43% -53.53% -
  Horiz. % 57.26% 258.92% 62.24% 40.66% 114.52% 46.47% 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 3.90 3.70 2.90 2.98 1.91 1.55 1.34 104.25%
  QoQ % 5.41% 27.59% -2.68% 56.02% 23.23% 15.67% -
  Horiz. % 291.04% 276.12% 216.42% 222.39% 142.54% 115.67% 100.00%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 -
Price 2.8600 8.9000 6.5800 4.8600 4.7200 2.5400 2.1100 -
P/RPS 2.51 7.61 5.93 4.56 4.14 2.89 2.15 10.90%
  QoQ % -67.02% 28.33% 30.04% 10.14% 43.25% 34.42% -
  Horiz. % 116.74% 353.95% 275.81% 212.09% 192.56% 134.42% 100.00%
P/EPS 24.38 19.26 90.51 101.04 61.38 103.16 48.62 -36.96%
  QoQ % 26.58% -78.72% -10.42% 64.61% -40.50% 112.18% -
  Horiz. % 50.14% 39.61% 186.16% 207.82% 126.24% 212.18% 100.00%
EY 4.10 5.19 1.10 0.99 1.63 0.97 2.06 58.43%
  QoQ % -21.00% 371.82% 11.11% -39.26% 68.04% -52.91% -
  Horiz. % 199.03% 251.94% 53.40% 48.06% 79.13% 47.09% 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 1.31 4.45 3.95 2.96 3.22 1.78 1.57 -11.40%
  QoQ % -70.56% 12.66% 33.45% -8.07% 80.90% 13.38% -
  Horiz. % 83.44% 283.44% 251.59% 188.54% 205.10% 113.38% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS