Highlights

[YINSON] YoY Cumulative Quarter Result on 2013-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jan-2013  [#4]
Profit Trend QoQ -     16.64%    YoY -     27.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 424,398 1,083,424 941,861 865,221 715,824 640,818 470,288 -1.70%
  YoY % -60.83% 15.03% 8.86% 20.87% 11.70% 36.26% -
  Horiz. % 90.24% 230.37% 200.27% 183.98% 152.21% 136.26% 100.00%
PBT 292,760 279,380 152,072 44,439 32,769 25,043 10,223 74.87%
  YoY % 4.79% 83.72% 242.20% 35.61% 30.85% 144.97% -
  Horiz. % 2,863.74% 2,732.86% 1,487.55% 434.70% 320.54% 244.97% 100.00%
Tax -76,939 -27,968 -8,958 -8,156 -6,539 -6,764 -2,831 73.35%
  YoY % -175.10% -212.21% -9.83% -24.73% 3.33% -138.93% -
  Horiz. % 2,717.73% 987.92% 316.43% 288.10% 230.98% 238.93% 100.00%
NP 215,821 251,412 143,114 36,283 26,230 18,279 7,392 75.43%
  YoY % -14.16% 75.67% 294.44% 38.33% 43.50% 147.28% -
  Horiz. % 2,919.66% 3,401.14% 1,936.07% 490.84% 354.84% 247.28% 100.00%
NP to SH 224,663 247,677 139,751 33,884 26,569 18,542 7,950 74.48%
  YoY % -9.29% 77.23% 312.44% 27.53% 43.29% 133.23% -
  Horiz. % 2,825.95% 3,115.43% 1,757.87% 426.21% 334.20% 233.23% 100.00%
Tax Rate 26.28 % 10.01 % 5.89 % 18.35 % 19.95 % 27.01 % 27.69 % -0.87%
  YoY % 162.54% 69.95% -67.90% -8.02% -26.14% -2.46% -
  Horiz. % 94.91% 36.15% 21.27% 66.27% 72.05% 97.54% 100.00%
Total Cost 208,577 832,012 798,747 828,938 689,594 622,539 462,896 -12.44%
  YoY % -74.93% 4.16% -3.64% 20.21% 10.77% 34.49% -
  Horiz. % 45.06% 179.74% 172.55% 179.08% 148.97% 134.49% 100.00%
Net Worth 1,771,674 1,334,854 502,777 275,425 151,253 121,961 105,504 59.99%
  YoY % 32.72% 165.50% 82.55% 82.10% 24.02% 15.60% -
  Horiz. % 1,679.24% 1,265.21% 476.54% 261.06% 143.36% 115.60% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 21,345 14,257 - - - - - -
  YoY % 49.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.72% 100.00% - - - - -
Div Payout % 9.50 % 5.76 % - % - % - % - % - % -
  YoY % 64.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.93% 100.00% - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,771,674 1,334,854 502,777 275,425 151,253 121,961 105,504 59.99%
  YoY % 32.72% 165.50% 82.55% 82.10% 24.02% 15.60% -
  Horiz. % 1,679.24% 1,265.21% 476.54% 261.06% 143.36% 115.60% 100.00%
NOSH 1,067,274 950,479 213,312 196,172 72,404 68,502 68,509 58.00%
  YoY % 12.29% 345.58% 8.74% 170.94% 5.70% -0.01% -
  Horiz. % 1,557.85% 1,387.37% 311.36% 286.34% 105.69% 99.99% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 50.85 % 23.21 % 15.19 % 4.19 % 3.66 % 2.85 % 1.57 % 78.49%
  YoY % 119.09% 52.80% 262.53% 14.48% 28.42% 81.53% -
  Horiz. % 3,238.85% 1,478.34% 967.52% 266.88% 233.12% 181.53% 100.00%
ROE 12.68 % 18.55 % 27.80 % 12.30 % 17.57 % 15.20 % 7.54 % 9.05%
  YoY % -31.64% -33.27% 126.02% -29.99% 15.59% 101.59% -
  Horiz. % 168.17% 246.02% 368.70% 163.13% 233.02% 201.59% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 39.76 113.99 441.54 441.05 988.64 935.47 686.46 -37.78%
  YoY % -65.12% -74.18% 0.11% -55.39% 5.68% 36.27% -
  Horiz. % 5.79% 16.61% 64.32% 64.25% 144.02% 136.27% 100.00%
EPS 21.05 26.06 20.31 17.27 36.69 27.07 11.61 10.42%
  YoY % -19.22% 28.31% 17.60% -52.93% 35.54% 133.16% -
  Horiz. % 181.31% 224.46% 174.94% 148.75% 316.02% 233.16% 100.00%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% - - - - -
NAPS 1.6600 1.4044 2.3570 1.4040 2.0890 1.7804 1.5400 1.26%
  YoY % 18.20% -40.42% 67.88% -32.79% 17.33% 15.61% -
  Horiz. % 107.79% 91.19% 153.05% 91.17% 135.65% 115.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 38.61 98.57 85.69 78.72 65.12 58.30 42.79 -1.70%
  YoY % -60.83% 15.03% 8.85% 20.88% 11.70% 36.25% -
  Horiz. % 90.23% 230.36% 200.26% 183.97% 152.19% 136.25% 100.00%
EPS 20.44 22.53 12.71 3.08 2.42 1.69 0.72 74.61%
  YoY % -9.28% 77.26% 312.66% 27.27% 43.20% 134.72% -
  Horiz. % 2,838.89% 3,129.17% 1,765.28% 427.78% 336.11% 234.72% 100.00%
DPS 1.94 1.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 49.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.23% 100.00% - - - - -
NAPS 1.6118 1.2144 0.4574 0.2506 0.1376 0.1110 0.0960 59.99%
  YoY % 32.72% 165.50% 82.52% 82.12% 23.96% 15.62% -
  Horiz. % 1,678.96% 1,265.00% 476.46% 261.04% 143.33% 115.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.7300 2.8400 7.4000 2.2000 1.9900 0.9800 0.6400 -
P/RPS 6.87 2.49 1.68 0.50 0.20 0.10 0.09 105.89%
  YoY % 175.90% 48.21% 236.00% 150.00% 100.00% 11.11% -
  Horiz. % 7,633.33% 2,766.67% 1,866.67% 555.56% 222.22% 111.11% 100.00%
P/EPS 12.97 10.90 11.30 12.74 5.42 3.62 5.52 15.29%
  YoY % 18.99% -3.54% -11.30% 135.06% 49.72% -34.42% -
  Horiz. % 234.96% 197.46% 204.71% 230.80% 98.19% 65.58% 100.00%
EY 7.71 9.18 8.85 7.85 18.44 27.62 18.13 -13.28%
  YoY % -16.01% 3.73% 12.74% -57.43% -33.24% 52.34% -
  Horiz. % 42.53% 50.63% 48.81% 43.30% 101.71% 152.34% 100.00%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
  YoY % 37.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.74% 100.00% - - - - -
P/NAPS 1.64 2.02 3.14 1.57 0.95 0.55 0.42 25.47%
  YoY % -18.81% -35.67% 100.00% 65.26% 72.73% 30.95% -
  Horiz. % 390.48% 480.95% 747.62% 373.81% 226.19% 130.95% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 -
Price 2.7500 2.8200 8.9000 2.5400 1.7300 1.0100 0.9500 -
P/RPS 6.92 2.47 2.02 0.58 0.17 0.11 0.14 91.51%
  YoY % 180.16% 22.28% 248.28% 241.18% 54.55% -21.43% -
  Horiz. % 4,942.86% 1,764.29% 1,442.86% 414.29% 121.43% 78.57% 100.00%
P/EPS 13.06 10.82 13.58 14.71 4.71 3.73 8.19 8.08%
  YoY % 20.70% -20.32% -7.68% 212.31% 26.27% -54.46% -
  Horiz. % 159.46% 132.11% 165.81% 179.61% 57.51% 45.54% 100.00%
EY 7.65 9.24 7.36 6.80 21.21 26.80 12.21 -7.49%
  YoY % -17.21% 25.54% 8.24% -67.94% -20.86% 119.49% -
  Horiz. % 62.65% 75.68% 60.28% 55.69% 173.71% 219.49% 100.00%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
  YoY % 37.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.74% 100.00% - - - - -
P/NAPS 1.66 2.01 3.78 1.81 0.83 0.57 0.62 17.83%
  YoY % -17.41% -46.83% 108.84% 118.07% 45.61% -8.06% -
  Horiz. % 267.74% 324.19% 609.68% 291.94% 133.87% 91.94% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS