Highlights

[YINSON] QoQ Quarter Result on 2010-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Oct-2010  [#3]
Profit Trend QoQ -     -44.22%    YoY -     -9.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 158,630 196,804 151,779 156,187 148,538 184,314 109,460 28.15%
  QoQ % -19.40% 29.66% -2.82% 5.15% -19.41% 68.38% -
  Horiz. % 144.92% 179.80% 138.66% 142.69% 135.70% 168.38% 100.00%
PBT 6,233 8,600 8,682 4,081 5,939 6,340 4,457 25.13%
  QoQ % -27.52% -0.94% 112.74% -31.28% -6.32% 42.25% -
  Horiz. % 139.85% 192.95% 194.79% 91.56% 133.25% 142.25% 100.00%
Tax -819 -1,463 -1,970 -1,663 -1,460 -1,671 -1,190 -22.10%
  QoQ % 44.02% 25.74% -18.46% -13.90% 12.63% -40.42% -
  Horiz. % 68.82% 122.94% 165.55% 139.75% 122.69% 140.42% 100.00%
NP 5,414 7,137 6,712 2,418 4,479 4,669 3,267 40.17%
  QoQ % -24.14% 6.33% 177.58% -46.01% -4.07% 42.91% -
  Horiz. % 165.72% 218.46% 205.45% 74.01% 137.10% 142.91% 100.00%
NP to SH 5,470 7,155 6,817 2,504 4,489 4,731 3,285 40.62%
  QoQ % -23.55% 4.96% 172.24% -44.22% -5.12% 44.02% -
  Horiz. % 166.51% 217.81% 207.52% 76.23% 136.65% 144.02% 100.00%
Tax Rate 13.14 % 17.01 % 22.69 % 40.75 % 24.58 % 26.36 % 26.70 % -37.75%
  QoQ % -22.75% -25.03% -44.32% 65.79% -6.75% -1.27% -
  Horiz. % 49.21% 63.71% 84.98% 152.62% 92.06% 98.73% 100.00%
Total Cost 153,216 189,667 145,067 153,769 144,059 179,645 106,193 27.77%
  QoQ % -19.22% 30.74% -5.66% 6.74% -19.81% 69.17% -
  Horiz. % 144.28% 178.61% 136.61% 144.80% 135.66% 169.17% 100.00%
Net Worth 139,829 128,721 121,874 114,937 114,452 109,545 68,519 61.10%
  QoQ % 8.63% 5.62% 6.03% 0.42% 4.48% 59.88% -
  Horiz. % 204.07% 187.86% 177.87% 167.75% 167.04% 159.88% 100.00%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 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
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 139,829 128,721 121,874 114,937 114,452 109,545 68,519 61.10%
  QoQ % 8.63% 5.62% 6.03% 0.42% 4.48% 59.88% -
  Horiz. % 204.07% 187.86% 177.87% 167.75% 167.04% 159.88% 100.00%
NOSH 72,450 68,468 68,468 68,415 68,534 68,465 68,519 3.80%
  QoQ % 5.81% 0.00% 0.08% -0.17% 0.10% -0.08% -
  Horiz. % 105.74% 99.93% 99.93% 99.85% 100.02% 99.92% 100.00%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 3.41 % 3.63 % 4.42 % 1.55 % 3.02 % 2.53 % 2.98 % 9.43%
  QoQ % -6.06% -17.87% 185.16% -48.68% 19.37% -15.10% -
  Horiz. % 114.43% 121.81% 148.32% 52.01% 101.34% 84.90% 100.00%
ROE 3.91 % 5.56 % 5.59 % 2.18 % 3.92 % 4.32 % 4.79 % -12.69%
  QoQ % -29.68% -0.54% 156.42% -44.39% -9.26% -9.81% -
  Horiz. % 81.63% 116.08% 116.70% 45.51% 81.84% 90.19% 100.00%
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 218.95 287.44 221.68 228.29 216.74 269.21 159.75 23.46%
  QoQ % -23.83% 29.66% -2.90% 5.33% -19.49% 68.52% -
  Horiz. % 137.06% 179.93% 138.77% 142.90% 135.67% 168.52% 100.00%
EPS 7.55 10.45 9.95 3.66 6.55 6.91 4.80 35.36%
  QoQ % -27.75% 5.03% 171.86% -44.12% -5.21% 43.96% -
  Horiz. % 157.29% 217.71% 207.29% 76.25% 136.46% 143.96% 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 1.9300 1.8800 1.7800 1.6800 1.6700 1.6000 1.0000 55.20%
  QoQ % 2.66% 5.62% 5.95% 0.60% 4.37% 60.00% -
  Horiz. % 193.00% 188.00% 178.00% 168.00% 167.00% 160.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 14.45 17.93 13.83 14.23 13.53 16.79 9.97 28.16%
  QoQ % -19.41% 29.65% -2.81% 5.17% -19.42% 68.41% -
  Horiz. % 144.93% 179.84% 138.72% 142.73% 135.71% 168.41% 100.00%
EPS 0.50 0.65 0.62 0.23 0.41 0.43 0.30 40.70%
  QoQ % -23.08% 4.84% 169.57% -43.90% -4.65% 43.33% -
  Horiz. % 166.67% 216.67% 206.67% 76.67% 136.67% 143.33% 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 0.1274 0.1173 0.1110 0.1047 0.1043 0.0998 0.0624 61.15%
  QoQ % 8.61% 5.68% 6.02% 0.38% 4.51% 59.94% -
  Horiz. % 204.17% 187.98% 177.88% 167.79% 167.15% 159.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.2000 1.0800 0.9800 0.9000 0.7500 0.8200 0.6400 -
P/RPS 1.00 0.38 0.44 0.39 0.35 0.30 0.40 84.51%
  QoQ % 163.16% -13.64% 12.82% 11.43% 16.67% -25.00% -
  Horiz. % 250.00% 95.00% 110.00% 97.50% 87.50% 75.00% 100.00%
P/EPS 29.14 10.33 9.84 24.59 11.45 11.87 13.35 68.51%
  QoQ % 182.09% 4.98% -59.98% 114.76% -3.54% -11.09% -
  Horiz. % 218.28% 77.38% 73.71% 184.19% 85.77% 88.91% 100.00%
EY 3.43 9.68 10.16 4.07 8.73 8.43 7.49 -40.67%
  QoQ % -64.57% -4.72% 149.63% -53.38% 3.56% 12.55% -
  Horiz. % 45.79% 129.24% 135.65% 54.34% 116.56% 112.55% 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 1.14 0.57 0.55 0.54 0.45 0.51 0.64 47.10%
  QoQ % 100.00% 3.64% 1.85% 20.00% -11.76% -20.31% -
  Horiz. % 178.12% 89.06% 85.94% 84.38% 70.31% 79.69% 100.00%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 29/06/10 29/03/10 -
Price 1.6200 1.8200 1.0100 1.0400 0.7600 0.7800 0.9500 -
P/RPS 0.74 0.63 0.46 0.46 0.35 0.29 0.59 16.35%
  QoQ % 17.46% 36.96% 0.00% 31.43% 20.69% -50.85% -
  Horiz. % 125.42% 106.78% 77.97% 77.97% 59.32% 49.15% 100.00%
P/EPS 21.46 17.42 10.14 28.42 11.60 11.29 19.82 5.46%
  QoQ % 23.19% 71.79% -64.32% 145.00% 2.75% -43.04% -
  Horiz. % 108.27% 87.89% 51.16% 143.39% 58.53% 56.96% 100.00%
EY 4.66 5.74 9.86 3.52 8.62 8.86 5.05 -5.23%
  QoQ % -18.82% -41.78% 180.11% -59.16% -2.71% 75.45% -
  Horiz. % 92.28% 113.66% 195.25% 69.70% 170.69% 175.45% 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 0.84 0.97 0.57 0.62 0.46 0.49 0.95 -7.90%
  QoQ % -13.40% 70.18% -8.06% 34.78% -6.12% -48.42% -
  Horiz. % 88.42% 102.11% 60.00% 65.26% 48.42% 51.58% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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!
PARTNERS & BROKERS