Highlights

[YINSON] QoQ Quarter Result on 2012-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 27-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     -13.60%    YoY -     5.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 227,350 228,296 172,747 192,554 235,768 264,152 165,912 23.39%
  QoQ % -0.41% 32.16% -10.29% -18.33% -10.75% 59.21% -
  Horiz. % 137.03% 137.60% 104.12% 116.06% 142.10% 159.21% 100.00%
PBT 13,204 17,970 5,999 11,481 12,872 14,087 8,140 38.10%
  QoQ % -26.52% 199.55% -47.75% -10.81% -8.62% 73.06% -
  Horiz. % 162.21% 220.76% 73.70% 141.04% 158.13% 173.06% 100.00%
Tax -2,040 -1,944 -744 -2,155 -2,188 -3,069 -2,494 -12.55%
  QoQ % -4.94% -161.29% 65.48% 1.51% 28.71% -23.06% -
  Horiz. % 81.80% 77.95% 29.83% 86.41% 87.73% 123.06% 100.00%
NP 11,164 16,026 5,255 9,326 10,684 11,018 5,646 57.60%
  QoQ % -30.34% 204.97% -43.65% -12.71% -3.03% 95.15% -
  Horiz. % 197.73% 283.85% 93.07% 165.18% 189.23% 195.15% 100.00%
NP to SH 10,251 15,405 4,833 8,508 9,847 10,696 5,878 44.93%
  QoQ % -33.46% 218.75% -43.19% -13.60% -7.94% 81.97% -
  Horiz. % 174.40% 262.08% 82.22% 144.74% 167.52% 181.97% 100.00%
Tax Rate 15.45 % 10.82 % 12.40 % 18.77 % 17.00 % 21.79 % 30.64 % -36.67%
  QoQ % 42.79% -12.74% -33.94% 10.41% -21.98% -28.88% -
  Horiz. % 50.42% 35.31% 40.47% 61.26% 55.48% 71.12% 100.00%
Total Cost 216,186 212,270 167,492 183,228 225,084 253,134 160,266 22.11%
  QoQ % 1.84% 26.73% -8.59% -18.60% -11.08% 57.95% -
  Horiz. % 134.89% 132.45% 104.51% 114.33% 140.44% 157.95% 100.00%
Net Worth 350,366 293,316 279,327 262,689 259,905 238,733 144,858 80.28%
  QoQ % 19.45% 5.01% 6.33% 1.07% 8.87% 64.80% -
  Horiz. % 241.87% 202.48% 192.83% 181.34% 179.42% 164.80% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 350,366 293,316 279,327 262,689 259,905 238,733 144,858 80.28%
  QoQ % 19.45% 5.01% 6.33% 1.07% 8.87% 64.80% -
  Horiz. % 241.87% 202.48% 192.83% 181.34% 179.42% 164.80% 100.00%
NOSH 213,118 200,325 196,294 196,036 196,155 187,978 72,429 105.47%
  QoQ % 6.39% 2.05% 0.13% -0.06% 4.35% 159.53% -
  Horiz. % 294.24% 276.58% 271.02% 270.66% 270.82% 259.53% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 4.91 % 7.02 % 3.04 % 4.84 % 4.53 % 4.17 % 3.40 % 27.79%
  QoQ % -30.06% 130.92% -37.19% 6.84% 8.63% 22.65% -
  Horiz. % 144.41% 206.47% 89.41% 142.35% 133.24% 122.65% 100.00%
ROE 2.93 % 5.25 % 1.73 % 3.24 % 3.79 % 4.48 % 4.06 % -19.56%
  QoQ % -44.19% 203.47% -46.60% -14.51% -15.40% 10.34% -
  Horiz. % 72.17% 129.31% 42.61% 79.80% 93.35% 110.34% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 106.68 113.96 88.00 98.22 120.19 140.52 229.07 -39.95%
  QoQ % -6.39% 29.50% -10.41% -18.28% -14.47% -38.66% -
  Horiz. % 46.57% 49.75% 38.42% 42.88% 52.47% 61.34% 100.00%
EPS 4.81 7.69 2.46 4.34 5.02 5.69 8.12 -29.49%
  QoQ % -37.45% 212.60% -43.32% -13.55% -11.78% -29.93% -
  Horiz. % 59.24% 94.70% 30.30% 53.45% 61.82% 70.07% 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 1.6440 1.4642 1.4230 1.3400 1.3250 1.2700 2.0000 -12.26%
  QoQ % 12.28% 2.90% 6.19% 1.13% 4.33% -36.50% -
  Horiz. % 82.20% 73.21% 71.15% 67.00% 66.25% 63.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,098,384
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 20.70 20.78 15.73 17.53 21.46 24.05 15.11 23.37%
  QoQ % -0.38% 32.10% -10.27% -18.31% -10.77% 59.17% -
  Horiz. % 137.00% 137.52% 104.10% 116.02% 142.03% 159.17% 100.00%
EPS 0.93 1.40 0.44 0.77 0.90 0.97 0.54 43.73%
  QoQ % -33.57% 218.18% -42.86% -14.44% -7.22% 79.63% -
  Horiz. % 172.22% 259.26% 81.48% 142.59% 166.67% 179.63% 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 0.3190 0.2670 0.2543 0.2392 0.2366 0.2173 0.1319 80.27%
  QoQ % 19.48% 4.99% 6.31% 1.10% 8.88% 64.75% -
  Horiz. % 241.85% 202.43% 192.80% 181.35% 179.38% 164.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 4.9000 2.7900 2.2000 1.8000 2.1000 1.7800 1.9900 -
P/RPS 4.59 2.45 2.50 1.83 1.75 1.27 0.87 203.37%
  QoQ % 87.35% -2.00% 36.61% 4.57% 37.80% 45.98% -
  Horiz. % 527.59% 281.61% 287.36% 210.34% 201.15% 145.98% 100.00%
P/EPS 101.87 36.28 89.35 41.47 41.83 31.28 24.52 158.66%
  QoQ % 180.79% -59.40% 115.46% -0.86% 33.73% 27.57% -
  Horiz. % 415.46% 147.96% 364.40% 169.13% 170.60% 127.57% 100.00%
EY 0.98 2.76 1.12 2.41 2.39 3.20 4.08 -61.39%
  QoQ % -64.49% 146.43% -53.53% 0.84% -25.31% -21.57% -
  Horiz. % 24.02% 67.65% 27.45% 59.07% 58.58% 78.43% 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 2.98 1.91 1.55 1.34 1.58 1.40 1.00 107.22%
  QoQ % 56.02% 23.23% 15.67% -15.19% 12.86% 40.00% -
  Horiz. % 298.00% 191.00% 155.00% 134.00% 158.00% 140.00% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 -
Price 4.8600 4.7200 2.5400 2.1100 1.8100 2.1500 1.7300 -
P/RPS 4.56 4.14 2.89 2.15 1.51 1.53 0.76 230.55%
  QoQ % 10.14% 43.25% 34.42% 42.38% -1.31% 101.32% -
  Horiz. % 600.00% 544.74% 380.26% 282.89% 198.68% 201.32% 100.00%
P/EPS 101.04 61.38 103.16 48.62 36.06 37.79 21.32 182.41%
  QoQ % 64.61% -40.50% 112.18% 34.83% -4.58% 77.25% -
  Horiz. % 473.92% 287.90% 483.86% 228.05% 169.14% 177.25% 100.00%
EY 0.99 1.63 0.97 2.06 2.77 2.65 4.69 -64.58%
  QoQ % -39.26% 68.04% -52.91% -25.63% 4.53% -43.50% -
  Horiz. % 21.11% 34.75% 20.68% 43.92% 59.06% 56.50% 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 2.96 3.22 1.78 1.57 1.37 1.69 0.87 126.38%
  QoQ % -8.07% 80.90% 13.38% 14.60% -18.93% 94.25% -
  Horiz. % 340.23% 370.11% 204.60% 180.46% 157.47% 194.25% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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