Highlights

[YINSON] QoQ Quarter Result on 2009-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Dec-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2010
Quarter 31-Oct-2009  [#3]
Profit Trend QoQ -     116.74%    YoY -     9.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 148,538 184,314 109,460 140,146 108,723 111,959 83,833 46.58%
  QoQ % -19.41% 68.38% -21.90% 28.90% -2.89% 33.55% -
  Horiz. % 177.18% 219.86% 130.57% 167.17% 129.69% 133.55% 100.00%
PBT 5,939 6,340 4,457 3,345 1,740 681 2,207 93.82%
  QoQ % -6.32% 42.25% 33.24% 92.24% 155.51% -69.14% -
  Horiz. % 269.10% 287.27% 201.95% 151.56% 78.84% 30.86% 100.00%
Tax -1,460 -1,671 -1,190 -791 -623 -227 -1,197 14.20%
  QoQ % 12.63% -40.42% -50.44% -26.97% -174.45% 81.04% -
  Horiz. % 121.97% 139.60% 99.42% 66.08% 52.05% 18.96% 100.00%
NP 4,479 4,669 3,267 2,554 1,117 454 1,010 170.66%
  QoQ % -4.07% 42.91% 27.92% 128.65% 146.04% -55.05% -
  Horiz. % 443.47% 462.28% 323.47% 252.87% 110.59% 44.95% 100.00%
NP to SH 4,489 4,731 3,285 2,770 1,278 617 1,028 167.88%
  QoQ % -5.12% 44.02% 18.59% 116.74% 107.13% -39.98% -
  Horiz. % 436.67% 460.21% 319.55% 269.46% 124.32% 60.02% 100.00%
Tax Rate 24.58 % 26.36 % 26.70 % 23.65 % 35.80 % 33.33 % 54.24 % -41.09%
  QoQ % -6.75% -1.27% 12.90% -33.94% 7.41% -38.55% -
  Horiz. % 45.32% 48.60% 49.23% 43.60% 66.00% 61.45% 100.00%
Total Cost 144,059 179,645 106,193 137,592 107,606 111,505 82,823 44.78%
  QoQ % -19.81% 69.17% -22.82% 27.87% -3.50% 34.63% -
  Horiz. % 173.94% 216.90% 128.22% 166.13% 129.92% 134.63% 100.00%
Net Worth 114,452 109,545 68,519 102,846 101,146 100,091 101,810 8.14%
  QoQ % 4.48% 59.88% -33.38% 1.68% 1.05% -1.69% -
  Horiz. % 112.42% 107.60% 67.30% 101.02% 99.35% 98.31% 100.00%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 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
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 114,452 109,545 68,519 102,846 101,146 100,091 101,810 8.14%
  QoQ % 4.48% 59.88% -33.38% 1.68% 1.05% -1.69% -
  Horiz. % 112.42% 107.60% 67.30% 101.02% 99.35% 98.31% 100.00%
NOSH 68,534 68,465 68,519 68,564 68,342 68,555 69,733 -1.15%
  QoQ % 0.10% -0.08% -0.07% 0.32% -0.31% -1.69% -
  Horiz. % 98.28% 98.18% 98.26% 98.32% 98.01% 98.31% 100.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 3.02 % 2.53 % 2.98 % 1.82 % 1.03 % 0.41 % 1.20 % 85.33%
  QoQ % 19.37% -15.10% 63.74% 76.70% 151.22% -65.83% -
  Horiz. % 251.67% 210.83% 248.33% 151.67% 85.83% 34.17% 100.00%
ROE 3.92 % 4.32 % 4.79 % 2.69 % 1.26 % 0.62 % 1.01 % 147.58%
  QoQ % -9.26% -9.81% 78.07% 113.49% 103.23% -38.61% -
  Horiz. % 388.12% 427.72% 474.26% 266.34% 124.75% 61.39% 100.00%
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 216.74 269.21 159.75 204.40 159.09 163.31 120.22 48.29%
  QoQ % -19.49% 68.52% -21.84% 28.48% -2.58% 35.84% -
  Horiz. % 180.29% 223.93% 132.88% 170.02% 132.33% 135.84% 100.00%
EPS 6.55 6.91 4.80 4.04 1.87 0.90 1.50 167.88%
  QoQ % -5.21% 43.96% 18.81% 116.04% 107.78% -40.00% -
  Horiz. % 436.67% 460.67% 320.00% 269.33% 124.67% 60.00% 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 1.6700 1.6000 1.0000 1.5000 1.4800 1.4600 1.4600 9.40%
  QoQ % 4.37% 60.00% -33.33% 1.35% 1.37% 0.00% -
  Horiz. % 114.38% 109.59% 68.49% 102.74% 101.37% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 13.59 16.86 10.01 12.82 9.95 10.24 7.67 46.58%
  QoQ % -19.40% 68.43% -21.92% 28.84% -2.83% 33.51% -
  Horiz. % 177.18% 219.82% 130.51% 167.14% 129.73% 133.51% 100.00%
EPS 0.41 0.43 0.30 0.25 0.12 0.06 0.09 175.57%
  QoQ % -4.65% 43.33% 20.00% 108.33% 100.00% -33.33% -
  Horiz. % 455.56% 477.78% 333.33% 277.78% 133.33% 66.67% 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 0.1047 0.1002 0.0627 0.0941 0.0925 0.0916 0.0931 8.17%
  QoQ % 4.49% 59.81% -33.37% 1.73% 0.98% -1.61% -
  Horiz. % 112.46% 107.63% 67.35% 101.07% 99.36% 98.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.7500 0.8200 0.6400 0.6200 0.6200 0.5000 0.5000 -
P/RPS 0.35 0.30 0.40 0.30 0.39 0.31 0.42 -11.47%
  QoQ % 16.67% -25.00% 33.33% -23.08% 25.81% -26.19% -
  Horiz. % 83.33% 71.43% 95.24% 71.43% 92.86% 73.81% 100.00%
P/EPS 11.45 11.87 13.35 15.35 33.16 55.56 33.92 -51.62%
  QoQ % -3.54% -11.09% -13.03% -53.71% -40.32% 63.80% -
  Horiz. % 33.76% 34.99% 39.36% 45.25% 97.76% 163.80% 100.00%
EY 8.73 8.43 7.49 6.52 3.02 1.80 2.95 106.53%
  QoQ % 3.56% 12.55% 14.88% 115.89% 67.78% -38.98% -
  Horiz. % 295.93% 285.76% 253.90% 221.02% 102.37% 61.02% 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 0.45 0.51 0.64 0.41 0.42 0.34 0.34 20.61%
  QoQ % -11.76% -20.31% 56.10% -2.38% 23.53% 0.00% -
  Horiz. % 132.35% 150.00% 188.24% 120.59% 123.53% 100.00% 100.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 29/06/10 29/03/10 29/12/09 28/09/09 26/06/09 30/03/09 -
Price 0.7600 0.7800 0.9500 0.6100 0.6400 0.5600 0.5300 -
P/RPS 0.35 0.29 0.59 0.30 0.40 0.34 0.44 -14.19%
  QoQ % 20.69% -50.85% 96.67% -25.00% 17.65% -22.73% -
  Horiz. % 79.55% 65.91% 134.09% 68.18% 90.91% 77.27% 100.00%
P/EPS 11.60 11.29 19.82 15.10 34.22 62.22 35.95 -53.05%
  QoQ % 2.75% -43.04% 31.26% -55.87% -45.00% 73.07% -
  Horiz. % 32.27% 31.40% 55.13% 42.00% 95.19% 173.07% 100.00%
EY 8.62 8.86 5.05 6.62 2.92 1.61 2.78 113.08%
  QoQ % -2.71% 75.45% -23.72% 126.71% 81.37% -42.09% -
  Horiz. % 310.07% 318.71% 181.65% 238.13% 105.04% 57.91% 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 0.46 0.49 0.95 0.41 0.43 0.38 0.36 17.81%
  QoQ % -6.12% -48.42% 131.71% -4.65% 13.16% 5.56% -
  Horiz. % 127.78% 136.11% 263.89% 113.89% 119.44% 105.56% 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.
 


 

361  346  493  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445-0.01 
 HSI-C3Q 0.42-0.035 
 MYEG 1.70+0.06 
 NOVAMSC 0.170.00 
 HSI-H4I 0.64+0.04 
 HSI-H4O 0.525+0.015 
 PWORTH 0.045-0.005 
 HSI-C3S 0.26-0.03 
 CIMB 6.04-0.19 
 HSI-C3T 0.455-0.04 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 【冷眼专栏】什么人不宜投资股票? 【冷眼专栏】全民拥股
3. What you must know about JAKS What you must know about JAKS
4. 【冷眼专栏】慎防“全民赌股” 【冷眼专栏】全民拥股
5. What is Happening Next on Forest City: Politics or Economics - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers