Highlights

[YINSON] QoQ Quarter Result on 2013-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 30-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     51.26%    YoY -     82.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 280,514 294,070 249,435 236,780 227,350 228,296 172,747 38.28%
  QoQ % -4.61% 17.89% 5.34% 4.15% -0.41% 32.16% -
  Horiz. % 162.38% 170.23% 144.39% 137.07% 131.61% 132.16% 100.00%
PBT 39,290 37,869 104,047 16,851 13,204 17,970 5,999 251.26%
  QoQ % 3.75% -63.60% 517.45% 27.62% -26.52% 199.55% -
  Horiz. % 654.94% 631.26% 1,734.41% 280.90% 220.10% 299.55% 100.00%
Tax -7,976 -6,855 -4,352 -622 -2,040 -1,944 -744 388.31%
  QoQ % -16.35% -57.51% -599.68% 69.51% -4.94% -161.29% -
  Horiz. % 1,072.04% 921.37% 584.95% 83.60% 274.19% 261.29% 100.00%
NP 31,314 31,014 99,695 16,229 11,164 16,026 5,255 229.76%
  QoQ % 0.97% -68.89% 514.30% 45.37% -30.34% 204.97% -
  Horiz. % 595.89% 590.18% 1,897.15% 308.83% 212.45% 304.97% 100.00%
NP to SH 30,684 30,296 98,589 15,506 10,251 15,405 4,833 244.03%
  QoQ % 1.28% -69.27% 535.81% 51.26% -33.46% 218.75% -
  Horiz. % 634.89% 626.86% 2,039.91% 320.84% 212.10% 318.75% 100.00%
Tax Rate 20.30 % 18.10 % 4.18 % 3.69 % 15.45 % 10.82 % 12.40 % 39.03%
  QoQ % 12.15% 333.01% 13.28% -76.12% 42.79% -12.74% -
  Horiz. % 163.71% 145.97% 33.71% 29.76% 124.60% 87.26% 100.00%
Total Cost 249,200 263,056 149,740 220,551 216,186 212,270 167,492 30.42%
  QoQ % -5.27% 75.68% -32.11% 2.02% 1.84% 26.73% -
  Horiz. % 148.78% 157.06% 89.40% 131.68% 129.07% 126.73% 100.00%
Net Worth 1,055,415 564,853 426,742 355,550 350,366 293,316 279,327 143.18%
  QoQ % 86.85% 32.36% 20.02% 1.48% 19.45% 5.01% -
  Horiz. % 377.84% 202.22% 152.77% 127.29% 125.43% 105.01% 100.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 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
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 1,055,415 564,853 426,742 355,550 350,366 293,316 279,327 143.18%
  QoQ % 86.85% 32.36% 20.02% 1.48% 19.45% 5.01% -
  Horiz. % 377.84% 202.22% 152.77% 127.29% 125.43% 105.01% 100.00%
NOSH 949,969 258,277 213,371 213,287 213,118 200,325 196,294 186.94%
  QoQ % 267.81% 21.05% 0.04% 0.08% 6.39% 2.05% -
  Horiz. % 483.95% 131.58% 108.70% 108.66% 108.57% 102.05% 100.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 11.16 % 10.55 % 39.97 % 6.85 % 4.91 % 7.02 % 3.04 % 138.54%
  QoQ % 5.78% -73.61% 483.50% 39.51% -30.06% 130.92% -
  Horiz. % 367.11% 347.04% 1,314.80% 225.33% 161.51% 230.92% 100.00%
ROE 2.91 % 5.36 % 23.10 % 4.36 % 2.93 % 5.25 % 1.73 % 41.57%
  QoQ % -45.71% -76.80% 429.82% 48.81% -44.19% 203.47% -
  Horiz. % 168.21% 309.83% 1,335.26% 252.02% 169.36% 303.47% 100.00%
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 29.53 113.86 116.90 111.01 106.68 113.96 88.00 -51.81%
  QoQ % -74.06% -2.60% 5.31% 4.06% -6.39% 29.50% -
  Horiz. % 33.56% 129.39% 132.84% 126.15% 121.23% 129.50% 100.00%
EPS 3.23 11.73 14.33 7.27 4.81 7.69 2.46 19.97%
  QoQ % -72.46% -18.14% 97.11% 51.14% -37.45% 212.60% -
  Horiz. % 131.30% 476.83% 582.52% 295.53% 195.53% 312.60% 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 1.1110 2.1870 2.0000 1.6670 1.6440 1.4642 1.4230 -15.25%
  QoQ % -49.20% 9.35% 19.98% 1.40% 12.28% 2.90% -
  Horiz. % 78.07% 153.69% 140.55% 117.15% 115.53% 102.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 25.56 26.79 22.73 21.57 20.71 20.80 15.74 38.28%
  QoQ % -4.59% 17.86% 5.38% 4.15% -0.43% 32.15% -
  Horiz. % 162.39% 170.20% 144.41% 137.04% 131.58% 132.15% 100.00%
EPS 2.80 2.76 8.98 1.41 0.93 1.40 0.44 244.57%
  QoQ % 1.45% -69.27% 536.88% 51.61% -33.57% 218.18% -
  Horiz. % 636.36% 627.27% 2,040.91% 320.45% 211.36% 318.18% 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 0.9616 0.5146 0.3888 0.3239 0.3192 0.2672 0.2545 143.18%
  QoQ % 86.86% 32.36% 20.04% 1.47% 19.46% 4.99% -
  Horiz. % 377.84% 202.20% 152.77% 127.27% 125.42% 104.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.9500 8.5300 7.4000 4.8400 4.9000 2.7900 2.2000 -
P/RPS 9.99 7.49 6.33 4.36 4.59 2.45 2.50 152.46%
  QoQ % 33.38% 18.33% 45.18% -5.01% 87.35% -2.00% -
  Horiz. % 399.60% 299.60% 253.20% 174.40% 183.60% 98.00% 100.00%
P/EPS 91.33 72.72 16.02 66.57 101.87 36.28 89.35 1.48%
  QoQ % 25.59% 353.93% -75.94% -34.65% 180.79% -59.40% -
  Horiz. % 102.22% 81.39% 17.93% 74.50% 114.01% 40.60% 100.00%
EY 1.09 1.38 6.24 1.50 0.98 2.76 1.12 -1.80%
  QoQ % -21.01% -77.88% 316.00% 53.06% -64.49% 146.43% -
  Horiz. % 97.32% 123.21% 557.14% 133.93% 87.50% 246.43% 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 2.66 3.90 3.70 2.90 2.98 1.91 1.55 43.48%
  QoQ % -31.79% 5.41% 27.59% -2.68% 56.02% 23.23% -
  Horiz. % 171.61% 251.61% 238.71% 187.10% 192.26% 123.23% 100.00%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 -
Price 3.3800 2.8600 8.9000 6.5800 4.8600 4.7200 2.5400 -
P/RPS 11.45 2.51 7.61 5.93 4.56 4.14 2.89 151.02%
  QoQ % 356.18% -67.02% 28.33% 30.04% 10.14% 43.25% -
  Horiz. % 396.19% 86.85% 263.32% 205.19% 157.79% 143.25% 100.00%
P/EPS 104.64 24.38 19.26 90.51 101.04 61.38 103.16 0.96%
  QoQ % 329.20% 26.58% -78.72% -10.42% 64.61% -40.50% -
  Horiz. % 101.43% 23.63% 18.67% 87.74% 97.94% 59.50% 100.00%
EY 0.96 4.10 5.19 1.10 0.99 1.63 0.97 -0.69%
  QoQ % -76.59% -21.00% 371.82% 11.11% -39.26% 68.04% -
  Horiz. % 98.97% 422.68% 535.05% 113.40% 102.06% 168.04% 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 3.04 1.31 4.45 3.95 2.96 3.22 1.78 43.02%
  QoQ % 132.06% -70.56% 12.66% 33.45% -8.07% 80.90% -
  Horiz. % 170.79% 73.60% 250.00% 221.91% 166.29% 180.90% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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