Highlights

[YINSON] QoQ TTM Result on 2011-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Jun-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 30-Apr-2011  [#1]
Profit Trend QoQ -     13.07%    YoY -     73.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 715,824 701,691 663,400 653,308 640,818 598,499 582,458 14.69%
  QoQ % 2.01% 5.77% 1.54% 1.95% 7.07% 2.75% -
  Horiz. % 122.90% 120.47% 113.90% 112.16% 110.02% 102.75% 100.00%
PBT 32,769 33,311 27,596 27,302 25,042 20,817 20,081 38.48%
  QoQ % -1.63% 20.71% 1.08% 9.02% 20.30% 3.67% -
  Horiz. % 163.18% 165.88% 137.42% 135.96% 124.70% 103.67% 100.00%
Tax -6,539 -6,015 -5,915 -6,556 -6,764 -5,984 -5,112 17.78%
  QoQ % -8.71% -1.69% 9.78% 3.08% -13.03% -17.06% -
  Horiz. % 127.91% 117.66% 115.71% 128.25% 132.32% 117.06% 100.00%
NP 26,230 27,296 21,681 20,746 18,278 14,833 14,969 45.20%
  QoQ % -3.91% 25.90% 4.51% 13.50% 23.23% -0.91% -
  Horiz. % 175.23% 182.35% 144.84% 138.59% 122.11% 99.09% 100.00%
NP to SH 26,569 27,508 21,946 20,965 18,541 15,009 15,275 44.49%
  QoQ % -3.41% 25.34% 4.68% 13.07% 23.53% -1.74% -
  Horiz. % 173.94% 180.09% 143.67% 137.25% 121.38% 98.26% 100.00%
Tax Rate 19.95 % 18.06 % 21.43 % 24.01 % 27.01 % 28.75 % 25.46 % -14.97%
  QoQ % 10.47% -15.73% -10.75% -11.11% -6.05% 12.92% -
  Horiz. % 78.36% 70.93% 84.17% 94.30% 106.09% 112.92% 100.00%
Total Cost 689,594 674,395 641,719 632,562 622,540 583,666 567,489 13.83%
  QoQ % 2.25% 5.09% 1.45% 1.61% 6.66% 2.85% -
  Horiz. % 121.52% 118.84% 113.08% 111.47% 109.70% 102.85% 100.00%
Net Worth 144,858 146,259 139,829 68,468 121,874 114,937 114,452 16.96%
  QoQ % -0.96% 4.60% 104.22% -43.82% 6.03% 0.42% -
  Horiz. % 126.57% 127.79% 122.17% 59.82% 106.48% 100.42% 100.00%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 144,858 146,259 139,829 68,468 121,874 114,937 114,452 16.96%
  QoQ % -0.96% 4.60% 104.22% -43.82% 6.03% 0.42% -
  Horiz. % 126.57% 127.79% 122.17% 59.82% 106.48% 100.42% 100.00%
NOSH 72,429 72,405 72,450 68,468 68,468 68,415 68,534 3.74%
  QoQ % 0.03% -0.06% 5.81% 0.00% 0.08% -0.17% -
  Horiz. % 105.68% 105.65% 105.71% 99.90% 99.90% 99.83% 100.00%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.66 % 3.89 % 3.27 % 3.18 % 2.85 % 2.48 % 2.57 % 26.50%
  QoQ % -5.91% 18.96% 2.83% 11.58% 14.92% -3.50% -
  Horiz. % 142.41% 151.36% 127.24% 123.74% 110.89% 96.50% 100.00%
ROE 18.34 % 18.81 % 15.69 % 30.62 % 15.21 % 13.06 % 13.35 % 23.51%
  QoQ % -2.50% 19.89% -48.76% 101.31% 16.46% -2.17% -
  Horiz. % 137.38% 140.90% 117.53% 229.36% 113.93% 97.83% 100.00%
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 988.30 969.11 915.66 954.17 935.93 874.80 849.88 10.55%
  QoQ % 1.98% 5.84% -4.04% 1.95% 6.99% 2.93% -
  Horiz. % 116.29% 114.03% 107.74% 112.27% 110.12% 102.93% 100.00%
EPS 36.68 37.99 30.29 30.62 27.08 21.94 22.29 39.26%
  QoQ % -3.45% 25.42% -1.08% 13.07% 23.43% -1.57% -
  Horiz. % 164.56% 170.44% 135.89% 137.37% 121.49% 98.43% 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 2.0000 2.0200 1.9300 1.0000 1.7800 1.6800 1.6700 12.74%
  QoQ % -0.99% 4.66% 93.00% -43.82% 5.95% 0.60% -
  Horiz. % 119.76% 120.96% 115.57% 59.88% 106.59% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 65.12 63.84 60.35 59.44 58.30 54.45 52.99 14.69%
  QoQ % 2.01% 5.78% 1.53% 1.96% 7.07% 2.76% -
  Horiz. % 122.89% 120.48% 113.89% 112.17% 110.02% 102.76% 100.00%
EPS 2.42 2.50 2.00 1.91 1.69 1.37 1.39 44.58%
  QoQ % -3.20% 25.00% 4.71% 13.02% 23.36% -1.44% -
  Horiz. % 174.10% 179.86% 143.88% 137.41% 121.58% 98.56% 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 0.1318 0.1331 0.1272 0.0623 0.1109 0.1046 0.1041 16.98%
  QoQ % -0.98% 4.64% 104.17% -43.82% 6.02% 0.48% -
  Horiz. % 126.61% 127.86% 122.19% 59.85% 106.53% 100.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.9900 1.9100 2.2000 1.0800 0.9800 0.9000 0.7500 -
P/RPS 0.20 0.20 0.24 0.11 0.10 0.10 0.09 70.04%
  QoQ % 0.00% -16.67% 118.18% 10.00% 0.00% 11.11% -
  Horiz. % 222.22% 222.22% 266.67% 122.22% 111.11% 111.11% 100.00%
P/EPS 5.42 5.03 7.26 3.53 3.62 4.10 3.37 37.15%
  QoQ % 7.75% -30.72% 105.67% -2.49% -11.71% 21.66% -
  Horiz. % 160.83% 149.26% 215.43% 104.75% 107.42% 121.66% 100.00%
EY 18.43 19.89 13.77 28.35 27.63 24.38 29.72 -27.22%
  QoQ % -7.34% 44.44% -51.43% 2.61% 13.33% -17.97% -
  Horiz. % 62.01% 66.92% 46.33% 95.39% 92.97% 82.03% 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 1.00 0.95 1.14 1.08 0.55 0.54 0.45 70.04%
  QoQ % 5.26% -16.67% 5.56% 96.36% 1.85% 20.00% -
  Horiz. % 222.22% 211.11% 253.33% 240.00% 122.22% 120.00% 100.00%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 -
Price 1.7300 1.9100 1.6200 1.8200 1.0100 1.0400 0.7600 -
P/RPS 0.18 0.20 0.18 0.19 0.11 0.12 0.09 58.54%
  QoQ % -10.00% 11.11% -5.26% 72.73% -8.33% 33.33% -
  Horiz. % 200.00% 222.22% 200.00% 211.11% 122.22% 133.33% 100.00%
P/EPS 4.72 5.03 5.35 5.94 3.73 4.74 3.41 24.13%
  QoQ % -6.16% -5.98% -9.93% 59.25% -21.31% 39.00% -
  Horiz. % 138.42% 147.51% 156.89% 174.19% 109.38% 139.00% 100.00%
EY 21.20 19.89 18.70 16.82 26.81 21.09 29.33 -19.41%
  QoQ % 6.59% 6.36% 11.18% -37.26% 27.12% -28.09% -
  Horiz. % 72.28% 67.81% 63.76% 57.35% 91.41% 71.91% 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 0.87 0.95 0.84 1.82 0.57 0.62 0.46 52.76%
  QoQ % -8.42% 13.10% -53.85% 219.30% -8.06% 34.78% -
  Horiz. % 189.13% 206.52% 182.61% 395.65% 123.91% 134.78% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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