Highlights

[YINSON] YoY Annualized Quarter 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 -     54.35%    YoY -     51.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,176,280 913,184 1,056,608 787,216 737,256 447,836 585,712 12.32%
  YoY % 28.81% -13.57% 34.22% 6.78% 64.63% -23.54% -
  Horiz. % 200.83% 155.91% 180.40% 134.40% 125.87% 76.46% 100.00%
PBT 151,476 71,880 56,348 34,400 25,360 2,724 11,444 53.77%
  YoY % 110.73% 27.56% 63.80% 35.65% 830.98% -76.20% -
  Horiz. % 1,323.63% 628.10% 492.38% 300.59% 221.60% 23.80% 100.00%
Tax -27,420 -7,776 -12,276 -5,852 -6,684 -908 -3,120 43.63%
  YoY % -252.62% 36.66% -109.77% 12.45% -636.12% 70.90% -
  Horiz. % 878.85% 249.23% 393.46% 187.56% 214.23% 29.10% 100.00%
NP 124,056 64,104 44,072 28,548 18,676 1,816 8,324 56.84%
  YoY % 93.52% 45.45% 54.38% 52.86% 928.41% -78.18% -
  Horiz. % 1,490.34% 770.11% 529.46% 342.96% 224.36% 21.82% 100.00%
NP to SH 121,184 61,620 42,784 28,620 18,924 2,468 8,596 55.40%
  YoY % 96.66% 44.03% 49.49% 51.24% 666.77% -71.29% -
  Horiz. % 1,409.77% 716.85% 497.72% 332.95% 220.15% 28.71% 100.00%
Tax Rate 18.10 % 10.82 % 21.79 % 17.01 % 26.36 % 33.33 % 27.26 % -6.59%
  YoY % 67.28% -50.34% 28.10% -35.47% -20.91% 22.27% -
  Horiz. % 66.40% 39.69% 79.93% 62.40% 96.70% 122.27% 100.00%
Total Cost 1,052,224 849,080 1,012,536 758,668 718,580 446,020 577,388 10.51%
  YoY % 23.93% -16.14% 33.46% 5.58% 61.11% -22.75% -
  Horiz. % 182.24% 147.06% 175.36% 131.40% 124.45% 77.25% 100.00%
Net Worth 564,853 293,316 238,733 128,721 109,545 100,091 90,340 35.71%
  YoY % 92.58% 22.86% 85.46% 17.50% 9.45% 10.79% -
  Horiz. % 625.25% 324.68% 264.26% 142.49% 121.26% 110.79% 100.00%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 564,853 293,316 238,733 128,721 109,545 100,091 90,340 35.71%
  YoY % 92.58% 22.86% 85.46% 17.50% 9.45% 10.79% -
  Horiz. % 625.25% 324.68% 264.26% 142.49% 121.26% 110.79% 100.00%
NOSH 258,277 200,325 187,978 68,468 68,465 68,555 68,439 24.76%
  YoY % 28.93% 6.57% 174.55% 0.00% -0.13% 0.17% -
  Horiz. % 377.38% 292.70% 274.66% 100.04% 100.04% 100.17% 100.00%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 10.55 % 7.02 % 4.17 % 3.63 % 2.53 % 0.41 % 1.42 % 39.67%
  YoY % 50.28% 68.35% 14.88% 43.48% 517.07% -71.13% -
  Horiz. % 742.96% 494.37% 293.66% 255.63% 178.17% 28.87% 100.00%
ROE 21.45 % 21.01 % 17.92 % 22.23 % 17.28 % 2.47 % 9.52 % 14.49%
  YoY % 2.09% 17.24% -19.39% 28.65% 599.60% -74.05% -
  Horiz. % 225.32% 220.69% 188.24% 233.51% 181.51% 25.95% 100.00%
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 455.43 455.85 562.09 1,149.74 1,076.82 653.25 855.81 -9.98%
  YoY % -0.09% -18.90% -51.11% 6.77% 64.84% -23.67% -
  Horiz. % 53.22% 53.27% 65.68% 134.35% 125.82% 76.33% 100.00%
EPS 46.92 30.76 22.76 41.80 27.64 3.60 12.56 24.55%
  YoY % 52.54% 35.15% -45.55% 51.23% 667.78% -71.34% -
  Horiz. % 373.57% 244.90% 181.21% 332.80% 220.06% 28.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.1870 1.4642 1.2700 1.8800 1.6000 1.4600 1.3200 8.78%
  YoY % 49.36% 15.29% -32.45% 17.50% 9.59% 10.61% -
  Horiz. % 165.68% 110.92% 96.21% 142.42% 121.21% 110.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 107.02 83.08 96.13 71.62 67.07 40.74 53.29 12.32%
  YoY % 28.82% -13.58% 34.22% 6.78% 64.63% -23.55% -
  Horiz. % 200.83% 155.90% 180.39% 134.40% 125.86% 76.45% 100.00%
EPS 11.03 5.61 3.89 2.60 1.72 0.22 0.78 55.47%
  YoY % 96.61% 44.22% 49.62% 51.16% 681.82% -71.79% -
  Horiz. % 1,414.10% 719.23% 498.72% 333.33% 220.51% 28.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5139 0.2669 0.2172 0.1171 0.0997 0.0911 0.0822 35.71%
  YoY % 92.54% 22.88% 85.48% 17.45% 9.44% 10.83% -
  Horiz. % 625.18% 324.70% 264.23% 142.46% 121.29% 110.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 8.5300 2.7900 1.7800 1.0800 0.8200 0.5000 0.6500 -
P/RPS 1.87 0.61 0.32 0.09 0.08 0.08 0.08 69.05%
  YoY % 206.56% 90.63% 255.56% 12.50% 0.00% 0.00% -
  Horiz. % 2,337.50% 762.50% 400.00% 112.50% 100.00% 100.00% 100.00%
P/EPS 18.18 9.07 7.82 2.58 2.97 13.89 5.18 23.26%
  YoY % 100.44% 15.98% 203.10% -13.13% -78.62% 168.15% -
  Horiz. % 350.97% 175.10% 150.97% 49.81% 57.34% 268.15% 100.00%
EY 5.50 11.03 12.79 38.70 33.71 7.20 19.32 -18.89%
  YoY % -50.14% -13.76% -66.95% 14.80% 368.19% -62.73% -
  Horiz. % 28.47% 57.09% 66.20% 200.31% 174.48% 37.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.90 1.91 1.40 0.57 0.51 0.34 0.49 41.28%
  YoY % 104.19% 36.43% 145.61% 11.76% 50.00% -30.61% -
  Horiz. % 795.92% 389.80% 285.71% 116.33% 104.08% 69.39% 100.00%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 26/06/09 30/06/08 -
Price 2.8600 4.7200 2.1500 1.8200 0.7800 0.5600 0.6100 -
P/RPS 0.63 1.04 0.38 0.16 0.07 0.09 0.07 44.20%
  YoY % -39.42% 173.68% 137.50% 128.57% -22.22% 28.57% -
  Horiz. % 900.00% 1,485.71% 542.86% 228.57% 100.00% 128.57% 100.00%
P/EPS 6.10 15.34 9.45 4.35 2.82 15.56 4.86 3.86%
  YoY % -60.23% 62.33% 117.24% 54.26% -81.88% 220.16% -
  Horiz. % 125.51% 315.64% 194.44% 89.51% 58.02% 320.16% 100.00%
EY 16.41 6.52 10.59 22.97 35.44 6.43 20.59 -3.71%
  YoY % 151.69% -38.43% -53.90% -35.19% 451.17% -68.77% -
  Horiz. % 79.70% 31.67% 51.43% 111.56% 172.12% 31.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.31 3.22 1.69 0.97 0.49 0.38 0.46 19.05%
  YoY % -59.32% 90.53% 74.23% 97.96% 28.95% -17.39% -
  Horiz. % 284.78% 700.00% 367.39% 210.87% 106.52% 82.61% 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
 
 

305  534  626  954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 INIX 0.35+0.085 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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