Highlights

[YINSON] YoY Cumulative Quarter 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 -     41.42%    YoY -     40.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 308,210 829,803 692,426 692,474 549,912 489,039 360,828 -2.59%
  YoY % -62.86% 19.84% -0.01% 25.92% 12.45% 35.53% -
  Horiz. % 85.42% 229.97% 191.90% 191.91% 152.40% 135.53% 100.00%
PBT 194,630 170,209 48,025 38,440 24,629 16,360 5,766 79.72%
  YoY % 14.35% 254.42% 24.93% 56.08% 50.54% 183.73% -
  Horiz. % 3,375.48% 2,951.94% 832.90% 666.67% 427.14% 283.73% 100.00%
Tax -26,020 -20,020 -4,606 -7,412 -4,045 -4,794 -1,641 58.47%
  YoY % -29.97% -334.65% 37.86% -83.24% 15.62% -192.14% -
  Horiz. % 1,585.62% 1,219.99% 280.68% 451.68% 246.50% 292.14% 100.00%
NP 168,610 150,189 43,419 31,028 20,584 11,566 4,125 85.55%
  YoY % 12.27% 245.91% 39.93% 50.74% 77.97% 180.39% -
  Horiz. % 4,087.52% 3,640.95% 1,052.58% 752.19% 499.01% 280.39% 100.00%
NP to SH 174,565 147,772 41,162 29,051 20,691 11,724 4,665 82.84%
  YoY % 18.13% 259.00% 41.69% 40.40% 76.48% 151.32% -
  Horiz. % 3,742.02% 3,167.67% 882.36% 622.74% 443.54% 251.32% 100.00%
Tax Rate 13.37 % 11.76 % 9.59 % 19.28 % 16.42 % 29.30 % 28.46 % -11.83%
  YoY % 13.69% 22.63% -50.26% 17.42% -43.96% 2.95% -
  Horiz. % 46.98% 41.32% 33.70% 67.74% 57.70% 102.95% 100.00%
Total Cost 139,600 679,614 649,007 661,446 529,328 477,473 356,703 -14.47%
  YoY % -79.46% 4.72% -1.88% 24.96% 10.86% 33.86% -
  Horiz. % 39.14% 190.53% 181.95% 185.43% 148.39% 133.86% 100.00%
Net Worth 2,287,911 1,184,076 355,528 263,029 146,241 115,048 102,753 67.69%
  YoY % 93.22% 233.05% 35.17% 79.86% 27.11% 11.97% -
  Horiz. % 2,226.61% 1,152.35% 346.00% 255.98% 142.32% 111.97% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 2,287,911 1,184,076 355,528 263,029 146,241 115,048 102,753 67.69%
  YoY % 93.22% 233.05% 35.17% 79.86% 27.11% 11.97% -
  Horiz. % 2,226.61% 1,152.35% 346.00% 255.98% 142.32% 111.97% 100.00%
NOSH 1,067,023 950,302 213,274 196,290 72,396 68,481 68,502 58.00%
  YoY % 12.28% 345.58% 8.65% 171.13% 5.72% -0.03% -
  Horiz. % 1,557.65% 1,387.26% 311.34% 286.55% 105.69% 99.97% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 54.71 % 18.10 % 6.27 % 4.48 % 3.74 % 2.37 % 1.14 % 90.57%
  YoY % 202.27% 188.68% 39.96% 19.79% 57.81% 107.89% -
  Horiz. % 4,799.12% 1,587.72% 550.00% 392.98% 328.07% 207.89% 100.00%
ROE 7.63 % 12.48 % 11.58 % 11.04 % 14.15 % 10.19 % 4.54 % 9.03%
  YoY % -38.86% 7.77% 4.89% -21.98% 38.86% 124.45% -
  Horiz. % 168.06% 274.89% 255.07% 243.17% 311.67% 224.45% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 28.89 87.32 324.66 352.78 759.58 714.12 526.74 -38.35%
  YoY % -66.91% -73.10% -7.97% -53.56% 6.37% 35.57% -
  Horiz. % 5.48% 16.58% 61.64% 66.97% 144.20% 135.57% 100.00%
EPS 16.36 15.55 19.30 14.80 28.58 17.12 6.81 15.72%
  YoY % 5.21% -19.43% 30.41% -48.22% 66.94% 151.40% -
  Horiz. % 240.23% 228.34% 283.41% 217.33% 419.68% 251.40% 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 2.1442 1.2460 1.6670 1.3400 2.0200 1.6800 1.5000 6.13%
  YoY % 72.09% -25.25% 24.40% -33.66% 20.24% 12.00% -
  Horiz. % 142.95% 83.07% 111.13% 89.33% 134.67% 112.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 28.04 75.49 63.00 63.00 50.03 44.49 32.83 -2.59%
  YoY % -62.86% 19.83% 0.00% 25.92% 12.45% 35.52% -
  Horiz. % 85.41% 229.94% 191.90% 191.90% 152.39% 135.52% 100.00%
EPS 15.88 13.44 3.74 2.64 1.88 1.07 0.42 83.15%
  YoY % 18.15% 259.36% 41.67% 40.43% 75.70% 154.76% -
  Horiz. % 3,780.95% 3,200.00% 890.48% 628.57% 447.62% 254.76% 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 2.0815 1.0772 0.3235 0.2393 0.1330 0.1047 0.0935 67.68%
  YoY % 93.23% 232.98% 35.19% 79.92% 27.03% 11.98% -
  Horiz. % 2,226.20% 1,152.09% 345.99% 255.94% 142.25% 111.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.9400 2.9100 4.8400 1.8000 1.9100 0.9000 0.6200 -
P/RPS 10.18 3.33 1.49 0.51 0.25 0.13 0.12 109.55%
  YoY % 205.71% 123.49% 192.16% 104.00% 92.31% 8.33% -
  Horiz. % 8,483.33% 2,775.00% 1,241.67% 425.00% 208.33% 108.33% 100.00%
P/EPS 17.97 18.71 25.08 12.16 6.68 5.26 9.10 12.00%
  YoY % -3.96% -25.40% 106.25% 82.04% 27.00% -42.20% -
  Horiz. % 197.47% 205.60% 275.60% 133.63% 73.41% 57.80% 100.00%
EY 5.56 5.34 3.99 8.22 14.96 19.02 10.98 -10.72%
  YoY % 4.12% 33.83% -51.46% -45.05% -21.35% 73.22% -
  Horiz. % 50.64% 48.63% 36.34% 74.86% 136.25% 173.22% 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 1.37 2.34 2.90 1.34 0.95 0.54 0.41 22.26%
  YoY % -41.45% -19.31% 116.42% 41.05% 75.93% 31.71% -
  Horiz. % 334.15% 570.73% 707.32% 326.83% 231.71% 131.71% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 -
Price 2.9000 2.8100 6.5800 2.1100 1.9100 1.0400 0.6100 -
P/RPS 10.04 3.22 2.03 0.60 0.25 0.15 0.12 109.06%
  YoY % 211.80% 58.62% 238.33% 140.00% 66.67% 25.00% -
  Horiz. % 8,366.67% 2,683.33% 1,691.67% 500.00% 208.33% 125.00% 100.00%
P/EPS 17.73 18.07 34.09 14.26 6.68 6.07 8.96 12.04%
  YoY % -1.88% -46.99% 139.06% 113.47% 10.05% -32.25% -
  Horiz. % 197.88% 201.67% 380.47% 159.15% 74.55% 67.75% 100.00%
EY 5.64 5.53 2.93 7.01 14.96 16.46 11.16 -10.75%
  YoY % 1.99% 88.74% -58.20% -53.14% -9.11% 47.49% -
  Horiz. % 50.54% 49.55% 26.25% 62.81% 134.05% 147.49% 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 1.35 2.26 3.95 1.57 0.95 0.62 0.41 21.96%
  YoY % -40.27% -42.78% 151.59% 65.26% 53.23% 51.22% -
  Horiz. % 329.27% 551.22% 963.41% 382.93% 231.71% 151.22% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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