Highlights

[YINSON] QoQ Quarter Result on 2014-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 26-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jul-2014  [#2]
Profit Trend QoQ -     1.28%    YoY -     199.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 256,598 253,621 255,219 280,514 294,070 249,435 236,780 5.52%
  QoQ % 1.17% -0.63% -9.02% -4.61% 17.89% 5.34% -
  Horiz. % 108.37% 107.11% 107.79% 118.47% 124.20% 105.34% 100.00%
PBT 19,937 109,171 93,050 39,290 37,869 104,047 16,851 11.90%
  QoQ % -81.74% 17.33% 136.83% 3.75% -63.60% 517.45% -
  Horiz. % 118.31% 647.86% 552.19% 233.16% 224.73% 617.45% 100.00%
Tax -9,199 -7,948 -5,189 -7,976 -6,855 -4,352 -622 505.49%
  QoQ % -15.74% -53.17% 34.94% -16.35% -57.51% -599.68% -
  Horiz. % 1,478.94% 1,277.81% 834.24% 1,282.32% 1,102.09% 699.68% 100.00%
NP 10,738 101,223 87,861 31,314 31,014 99,695 16,229 -24.13%
  QoQ % -89.39% 15.21% 180.58% 0.97% -68.89% 514.30% -
  Horiz. % 66.17% 623.72% 541.38% 192.95% 191.10% 614.30% 100.00%
NP to SH 10,445 99,905 86,792 30,684 30,296 98,589 15,506 -23.21%
  QoQ % -89.55% 15.11% 182.86% 1.28% -69.27% 535.81% -
  Horiz. % 67.36% 644.30% 559.73% 197.88% 195.38% 635.81% 100.00%
Tax Rate 46.14 % 7.28 % 5.58 % 20.30 % 18.10 % 4.18 % 3.69 % 441.22%
  QoQ % 533.79% 30.47% -72.51% 12.15% 333.01% 13.28% -
  Horiz. % 1,250.41% 197.29% 151.22% 550.14% 490.51% 113.28% 100.00%
Total Cost 245,860 152,398 167,358 249,200 263,056 149,740 220,551 7.53%
  QoQ % 61.33% -8.94% -32.84% -5.27% 75.68% -32.11% -
  Horiz. % 111.48% 69.10% 75.88% 112.99% 119.27% 67.89% 100.00%
Net Worth 1,454,026 1,334,844 1,184,477 1,055,415 564,853 426,742 355,550 156.39%
  QoQ % 8.93% 12.69% 12.23% 86.85% 32.36% 20.02% -
  Horiz. % 408.95% 375.43% 333.14% 296.84% 158.87% 120.02% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 14,261 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 14.27 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 1,454,026 1,334,844 1,184,477 1,055,415 564,853 426,742 355,550 156.39%
  QoQ % 8.93% 12.69% 12.23% 86.85% 32.36% 20.02% -
  Horiz. % 408.95% 375.43% 333.14% 296.84% 158.87% 120.02% 100.00%
NOSH 1,034,158 950,743 950,624 949,969 258,277 213,371 213,287 187.30%
  QoQ % 8.77% 0.01% 0.07% 267.81% 21.05% 0.04% -
  Horiz. % 484.87% 445.76% 445.70% 445.39% 121.09% 100.04% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.18 % 39.91 % 34.43 % 11.16 % 10.55 % 39.97 % 6.85 % -28.12%
  QoQ % -89.53% 15.92% 208.51% 5.78% -73.61% 483.50% -
  Horiz. % 61.02% 582.63% 502.63% 162.92% 154.01% 583.50% 100.00%
ROE 0.72 % 7.48 % 7.33 % 2.91 % 5.36 % 23.10 % 4.36 % -70.00%
  QoQ % -90.37% 2.05% 151.89% -45.71% -76.80% 429.82% -
  Horiz. % 16.51% 171.56% 168.12% 66.74% 122.94% 529.82% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 24.81 26.68 26.85 29.53 113.86 116.90 111.01 -63.27%
  QoQ % -7.01% -0.63% -9.08% -74.06% -2.60% 5.31% -
  Horiz. % 22.35% 24.03% 24.19% 26.60% 102.57% 105.31% 100.00%
EPS 1.01 10.51 9.13 3.23 11.73 14.33 7.27 -73.27%
  QoQ % -90.39% 15.12% 182.66% -72.46% -18.14% 97.11% -
  Horiz. % 13.89% 144.57% 125.58% 44.43% 161.35% 197.11% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.4060 1.4040 1.2460 1.1110 2.1870 2.0000 1.6670 -10.76%
  QoQ % 0.14% 12.68% 12.15% -49.20% 9.35% 19.98% -
  Horiz. % 84.34% 84.22% 74.75% 66.65% 131.19% 119.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 23.38 23.11 23.25 25.56 26.79 22.73 21.57 5.53%
  QoQ % 1.17% -0.60% -9.04% -4.59% 17.86% 5.38% -
  Horiz. % 108.39% 107.14% 107.79% 118.50% 124.20% 105.38% 100.00%
EPS 0.95 9.10 7.91 2.80 2.76 8.98 1.41 -23.20%
  QoQ % -89.56% 15.04% 182.50% 1.45% -69.27% 536.88% -
  Horiz. % 67.38% 645.39% 560.99% 198.58% 195.74% 636.88% 100.00%
DPS 0.00 1.30 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3247 1.2161 1.0791 0.9616 0.5146 0.3888 0.3239 156.40%
  QoQ % 8.93% 12.70% 12.22% 86.86% 32.36% 20.04% -
  Horiz. % 408.98% 375.46% 333.16% 296.88% 158.88% 120.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.9100 2.8400 2.9100 2.9500 8.5300 7.4000 4.8400 -
P/RPS 11.73 10.65 10.84 9.99 7.49 6.33 4.36 93.79%
  QoQ % 10.14% -1.75% 8.51% 33.38% 18.33% 45.18% -
  Horiz. % 269.04% 244.27% 248.62% 229.13% 171.79% 145.18% 100.00%
P/EPS 288.12 27.03 31.87 91.33 72.72 16.02 66.57 166.29%
  QoQ % 965.93% -15.19% -65.10% 25.59% 353.93% -75.94% -
  Horiz. % 432.81% 40.60% 47.87% 137.19% 109.24% 24.06% 100.00%
EY 0.35 3.70 3.14 1.09 1.38 6.24 1.50 -62.20%
  QoQ % -90.54% 17.83% 188.07% -21.01% -77.88% 316.00% -
  Horiz. % 23.33% 246.67% 209.33% 72.67% 92.00% 416.00% 100.00%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.07 2.02 2.34 2.66 3.90 3.70 2.90 -20.18%
  QoQ % 2.48% -13.68% -12.03% -31.79% 5.41% 27.59% -
  Horiz. % 71.38% 69.66% 80.69% 91.72% 134.48% 127.59% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 -
Price 3.0500 2.8200 2.8100 3.3800 2.8600 8.9000 6.5800 -
P/RPS 12.29 10.57 10.47 11.45 2.51 7.61 5.93 62.77%
  QoQ % 16.27% 0.96% -8.56% 356.18% -67.02% 28.33% -
  Horiz. % 207.25% 178.25% 176.56% 193.09% 42.33% 128.33% 100.00%
P/EPS 301.98 26.84 30.78 104.64 24.38 19.26 90.51 123.78%
  QoQ % 1,025.11% -12.80% -70.58% 329.20% 26.58% -78.72% -
  Horiz. % 333.64% 29.65% 34.01% 115.61% 26.94% 21.28% 100.00%
EY 0.33 3.73 3.25 0.96 4.10 5.19 1.10 -55.28%
  QoQ % -91.15% 14.77% 238.54% -76.59% -21.00% 371.82% -
  Horiz. % 30.00% 339.09% 295.45% 87.27% 372.73% 471.82% 100.00%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.17 2.01 2.26 3.04 1.31 4.45 3.95 -33.00%
  QoQ % 7.96% -11.06% -25.66% 132.06% -70.56% 12.66% -
  Horiz. % 54.94% 50.89% 57.22% 76.96% 33.16% 112.66% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS