Highlights

[YINSON] YoY Quarter Result on 2010-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Jun-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 30-Apr-2010  [#1]
Profit Trend QoQ -     44.02%    YoY -     666.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 228,296 264,152 196,804 184,314 111,959 146,428 81,097 18.81%
  YoY % -13.57% 34.22% 6.78% 64.63% -23.54% 80.56% -
  Horiz. % 281.51% 325.72% 242.68% 227.28% 138.06% 180.56% 100.00%
PBT 17,970 14,087 8,600 6,340 681 2,861 4,929 24.04%
  YoY % 27.56% 63.80% 35.65% 830.98% -76.20% -41.96% -
  Horiz. % 364.58% 285.80% 174.48% 128.63% 13.82% 58.04% 100.00%
Tax -1,944 -3,069 -1,463 -1,671 -227 -780 -470 26.67%
  YoY % 36.66% -109.77% 12.45% -636.12% 70.90% -65.96% -
  Horiz. % 413.62% 652.98% 311.28% 355.53% 48.30% 165.96% 100.00%
NP 16,026 11,018 7,137 4,669 454 2,081 4,459 23.74%
  YoY % 45.45% 54.38% 52.86% 928.41% -78.18% -53.33% -
  Horiz. % 359.41% 247.10% 160.06% 104.71% 10.18% 46.67% 100.00%
NP to SH 15,405 10,696 7,155 4,731 617 2,149 4,459 22.93%
  YoY % 44.03% 49.49% 51.24% 666.77% -71.29% -51.81% -
  Horiz. % 345.48% 239.87% 160.46% 106.10% 13.84% 48.19% 100.00%
Tax Rate 10.82 % 21.79 % 17.01 % 26.36 % 33.33 % 27.26 % 9.54 % 2.12%
  YoY % -50.34% 28.10% -35.47% -20.91% 22.27% 185.74% -
  Horiz. % 113.42% 228.41% 178.30% 276.31% 349.37% 285.74% 100.00%
Total Cost 212,270 253,134 189,667 179,645 111,505 144,347 76,638 18.49%
  YoY % -16.14% 33.46% 5.58% 61.11% -22.75% 88.35% -
  Horiz. % 276.98% 330.30% 247.48% 234.41% 145.50% 188.35% 100.00%
Net Worth 293,316 238,733 128,721 109,545 100,091 90,340 78,481 24.55%
  YoY % 22.86% 85.46% 17.50% 9.45% 10.79% 15.11% -
  Horiz. % 373.74% 304.19% 164.01% 139.58% 127.53% 115.11% 100.00%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 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
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 293,316 238,733 128,721 109,545 100,091 90,340 78,481 24.55%
  YoY % 22.86% 85.46% 17.50% 9.45% 10.79% 15.11% -
  Horiz. % 373.74% 304.19% 164.01% 139.58% 127.53% 115.11% 100.00%
NOSH 200,325 187,978 68,468 68,465 68,555 68,439 43,844 28.79%
  YoY % 6.57% 174.55% 0.00% -0.13% 0.17% 56.10% -
  Horiz. % 456.90% 428.74% 156.16% 156.16% 156.36% 156.10% 100.00%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 7.02 % 4.17 % 3.63 % 2.53 % 0.41 % 1.42 % 5.50 % 4.15%
  YoY % 68.35% 14.88% 43.48% 517.07% -71.13% -74.18% -
  Horiz. % 127.64% 75.82% 66.00% 46.00% 7.45% 25.82% 100.00%
ROE 5.25 % 4.48 % 5.56 % 4.32 % 0.62 % 2.38 % 5.68 % -1.30%
  YoY % 17.19% -19.42% 28.70% 596.77% -73.95% -58.10% -
  Horiz. % 92.43% 78.87% 97.89% 76.06% 10.92% 41.90% 100.00%
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 113.96 140.52 287.44 269.21 163.31 213.95 184.96 -7.75%
  YoY % -18.90% -51.11% 6.77% 64.85% -23.67% 15.67% -
  Horiz. % 61.61% 75.97% 155.41% 145.55% 88.29% 115.67% 100.00%
EPS 7.69 5.69 10.45 6.91 0.90 3.14 10.17 -4.55%
  YoY % 35.15% -45.55% 51.23% 667.78% -71.34% -69.12% -
  Horiz. % 75.61% 55.95% 102.75% 67.94% 8.85% 30.88% 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 1.4642 1.2700 1.8800 1.6000 1.4600 1.3200 1.7900 -3.29%
  YoY % 15.29% -32.45% 17.50% 9.59% 10.61% -26.26% -
  Horiz. % 81.80% 70.95% 105.03% 89.39% 81.56% 73.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 20.77 24.03 17.90 16.77 10.19 13.32 7.38 18.80%
  YoY % -13.57% 34.25% 6.74% 64.57% -23.50% 80.49% -
  Horiz. % 281.44% 325.61% 242.55% 227.24% 138.08% 180.49% 100.00%
EPS 1.40 0.97 0.65 0.43 0.06 0.20 0.41 22.69%
  YoY % 44.33% 49.23% 51.16% 616.67% -70.00% -51.22% -
  Horiz. % 341.46% 236.59% 158.54% 104.88% 14.63% 48.78% 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 0.2669 0.2172 0.1171 0.0997 0.0911 0.0822 0.0714 24.55%
  YoY % 22.88% 85.48% 17.45% 9.44% 10.83% 15.13% -
  Horiz. % 373.81% 304.20% 164.01% 139.64% 127.59% 115.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 2.7900 1.7800 1.0800 0.8200 0.5000 0.6500 0.9800 -
P/RPS 2.45 1.27 0.38 0.30 0.31 0.30 0.53 29.04%
  YoY % 92.91% 234.21% 26.67% -3.23% 3.33% -43.40% -
  Horiz. % 462.26% 239.62% 71.70% 56.60% 58.49% 56.60% 100.00%
P/EPS 36.28 31.28 10.33 11.87 55.56 20.70 9.64 24.69%
  YoY % 15.98% 202.81% -12.97% -78.64% 168.41% 114.73% -
  Horiz. % 376.35% 324.48% 107.16% 123.13% 576.35% 214.73% 100.00%
EY 2.76 3.20 9.68 8.43 1.80 4.83 10.38 -19.79%
  YoY % -13.75% -66.94% 14.83% 368.33% -62.73% -53.47% -
  Horiz. % 26.59% 30.83% 93.26% 81.21% 17.34% 46.53% 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 1.91 1.40 0.57 0.51 0.34 0.49 0.55 23.04%
  YoY % 36.43% 145.61% 11.76% 50.00% -30.61% -10.91% -
  Horiz. % 347.27% 254.55% 103.64% 92.73% 61.82% 89.09% 100.00%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 28/06/13 29/06/12 28/06/11 29/06/10 26/06/09 30/06/08 29/06/07 -
Price 4.7200 2.1500 1.8200 0.7800 0.5600 0.6100 1.1100 -
P/RPS 4.14 1.53 0.63 0.29 0.34 0.29 0.60 37.94%
  YoY % 170.59% 142.86% 117.24% -14.71% 17.24% -51.67% -
  Horiz. % 690.00% 255.00% 105.00% 48.33% 56.67% 48.33% 100.00%
P/EPS 61.38 37.79 17.42 11.29 62.22 19.43 10.91 33.33%
  YoY % 62.42% 116.93% 54.30% -81.85% 220.23% 78.09% -
  Horiz. % 562.60% 346.38% 159.67% 103.48% 570.30% 178.09% 100.00%
EY 1.63 2.65 5.74 8.86 1.61 5.15 9.16 -24.98%
  YoY % -38.49% -53.83% -35.21% 450.31% -68.74% -43.78% -
  Horiz. % 17.79% 28.93% 62.66% 96.72% 17.58% 56.22% 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 3.22 1.69 0.97 0.49 0.38 0.46 0.62 31.56%
  YoY % 90.53% 74.23% 97.96% 28.95% -17.39% -25.81% -
  Horiz. % 519.35% 272.58% 156.45% 79.03% 61.29% 74.19% 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
 
 

84  63  537  1710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.120.00 
 BIOHLDG 0.365+0.01 
 YONGTAI 0.175+0.005 
 MTOUCHE 0.080.00 
 PHB 0.03-0.005 
 ALAM-WA 0.04+0.005 
 AT 0.210.00 
 ARMADA 0.31-0.01 
 PA 0.16+0.005 
 KNM 0.205-0.005 

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