Highlights

[YINSON] QoQ TTM 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 -     1.28%    YoY -     26.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 820,947 829,365 865,221 858,386 860,310 783,172 715,824 9.57%
  QoQ % -1.01% -4.14% 0.80% -0.22% 9.85% 9.41% -
  Horiz. % 114.69% 115.86% 120.87% 119.92% 120.18% 109.41% 100.00%
PBT 48,654 48,322 44,439 46,580 44,895 38,256 32,769 30.18%
  QoQ % 0.69% 8.74% -4.60% 3.75% 17.35% 16.74% -
  Horiz. % 148.48% 147.46% 135.61% 142.15% 137.00% 116.74% 100.00%
Tax -6,883 -7,031 -8,156 -9,906 -9,514 -8,145 -6,539 3.48%
  QoQ % 2.10% 13.79% 17.67% -4.12% -16.81% -24.56% -
  Horiz. % 105.26% 107.52% 124.73% 151.49% 145.50% 124.56% 100.00%
NP 41,771 41,291 36,283 36,674 35,381 30,111 26,230 36.41%
  QoQ % 1.16% 13.80% -1.07% 3.65% 17.50% 14.80% -
  Horiz. % 159.25% 157.42% 138.33% 139.82% 134.89% 114.80% 100.00%
NP to SH 38,997 38,593 33,884 34,929 34,487 30,110 26,569 29.18%
  QoQ % 1.05% 13.90% -2.99% 1.28% 14.54% 13.33% -
  Horiz. % 146.78% 145.26% 127.53% 131.47% 129.80% 113.33% 100.00%
Tax Rate 14.15 % 14.55 % 18.35 % 21.27 % 21.19 % 21.29 % 19.95 % -20.48%
  QoQ % -2.75% -20.71% -13.73% 0.38% -0.47% 6.72% -
  Horiz. % 70.93% 72.93% 91.98% 106.62% 106.22% 106.72% 100.00%
Total Cost 779,176 788,074 828,938 821,712 824,929 753,061 689,594 8.49%
  QoQ % -1.13% -4.93% 0.88% -0.39% 9.54% 9.20% -
  Horiz. % 112.99% 114.28% 120.21% 119.16% 119.63% 109.20% 100.00%
Net Worth 213,118 293,316 279,327 262,689 259,905 238,733 144,858 29.39%
  QoQ % -27.34% 5.01% 6.33% 1.07% 8.87% 64.80% -
  Horiz. % 147.12% 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 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 213,118 293,316 279,327 262,689 259,905 238,733 144,858 29.39%
  QoQ % -27.34% 5.01% 6.33% 1.07% 8.87% 64.80% -
  Horiz. % 147.12% 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 5.09 % 4.98 % 4.19 % 4.27 % 4.11 % 3.84 % 3.66 % 24.62%
  QoQ % 2.21% 18.85% -1.87% 3.89% 7.03% 4.92% -
  Horiz. % 139.07% 136.07% 114.48% 116.67% 112.30% 104.92% 100.00%
ROE 18.30 % 13.16 % 12.13 % 13.30 % 13.27 % 12.61 % 18.34 % -0.15%
  QoQ % 39.06% 8.49% -8.80% 0.23% 5.23% -31.24% -
  Horiz. % 99.78% 71.76% 66.14% 72.52% 72.36% 68.76% 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 385.21 414.01 440.78 437.87 438.59 416.63 988.30 -46.67%
  QoQ % -6.96% -6.07% 0.66% -0.16% 5.27% -57.84% -
  Horiz. % 38.98% 41.89% 44.60% 44.31% 44.38% 42.16% 100.00%
EPS 18.30 19.27 17.26 17.82 17.58 16.02 36.68 -37.12%
  QoQ % -5.03% 11.65% -3.14% 1.37% 9.74% -56.32% -
  Horiz. % 49.89% 52.54% 47.06% 48.58% 47.93% 43.68% 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 1.0000 1.4642 1.4230 1.3400 1.3250 1.2700 2.0000 -37.03%
  QoQ % -31.70% 2.90% 6.19% 1.13% 4.33% -36.50% -
  Horiz. % 50.00% 73.21% 71.15% 67.00% 66.25% 63.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 74.69 75.45 78.72 78.09 78.27 71.25 65.12 9.58%
  QoQ % -1.01% -4.15% 0.81% -0.23% 9.85% 9.41% -
  Horiz. % 114.70% 115.86% 120.88% 119.92% 120.19% 109.41% 100.00%
EPS 3.55 3.51 3.08 3.18 3.14 2.74 2.42 29.13%
  QoQ % 1.14% 13.96% -3.14% 1.27% 14.60% 13.22% -
  Horiz. % 146.69% 145.04% 127.27% 131.40% 129.75% 113.22% 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 0.1939 0.2669 0.2541 0.2390 0.2365 0.2172 0.1318 29.38%
  QoQ % -27.35% 5.04% 6.32% 1.06% 8.89% 64.80% -
  Horiz. % 147.12% 202.50% 192.79% 181.34% 179.44% 164.80% 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 1.27 0.67 0.50 0.41 0.48 0.43 0.20 243.30%
  QoQ % 89.55% 34.00% 21.95% -14.58% 11.63% 115.00% -
  Horiz. % 635.00% 335.00% 250.00% 205.00% 240.00% 215.00% 100.00%
P/EPS 26.78 14.48 12.74 10.10 11.94 11.11 5.42 190.38%
  QoQ % 84.94% 13.66% 26.14% -15.41% 7.47% 104.98% -
  Horiz. % 494.10% 267.16% 235.06% 186.35% 220.30% 204.98% 100.00%
EY 3.73 6.91 7.85 9.90 8.37 9.00 18.43 -65.56%
  QoQ % -46.02% -11.97% -20.71% 18.28% -7.00% -51.17% -
  Horiz. % 20.24% 37.49% 42.59% 53.72% 45.42% 48.83% 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 4.90 1.91 1.55 1.34 1.58 1.40 1.00 188.77%
  QoQ % 156.54% 23.23% 15.67% -15.19% 12.86% 40.00% -
  Horiz. % 490.00% 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 1.26 1.14 0.58 0.48 0.41 0.52 0.18 266.36%
  QoQ % 10.53% 96.55% 20.83% 17.07% -21.15% 188.89% -
  Horiz. % 700.00% 633.33% 322.22% 266.67% 227.78% 288.89% 100.00%
P/EPS 26.56 24.50 14.71 11.84 10.29 13.42 4.72 216.70%
  QoQ % 8.41% 66.55% 24.24% 15.06% -23.32% 184.32% -
  Horiz. % 562.71% 519.07% 311.65% 250.85% 218.01% 284.32% 100.00%
EY 3.77 4.08 6.80 8.44 9.71 7.45 21.20 -68.41%
  QoQ % -7.60% -40.00% -19.43% -13.08% 30.34% -64.86% -
  Horiz. % 17.78% 19.25% 32.08% 39.81% 45.80% 35.14% 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 4.86 3.22 1.78 1.57 1.37 1.69 0.87 215.16%
  QoQ % 50.93% 80.90% 13.38% 14.60% -18.93% 94.25% -
  Horiz. % 558.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

296  514  637  972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.35+0.085 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS