Highlights

[YINSON] YoY Quarter Result on 2012-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Jun-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 30-Apr-2012  [#1]
Profit Trend QoQ -     81.97%    YoY -     49.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 256,598 294,070 228,296 264,152 196,804 184,314 111,959 14.82%
  YoY % -12.74% 28.81% -13.57% 34.22% 6.78% 64.63% -
  Horiz. % 229.19% 262.66% 203.91% 235.94% 175.78% 164.63% 100.00%
PBT 19,937 37,869 17,970 14,087 8,600 6,340 681 75.51%
  YoY % -47.35% 110.73% 27.56% 63.80% 35.65% 830.98% -
  Horiz. % 2,927.61% 5,560.79% 2,638.77% 2,068.58% 1,262.85% 930.98% 100.00%
Tax -9,199 -6,855 -1,944 -3,069 -1,463 -1,671 -227 85.28%
  YoY % -34.19% -252.62% 36.66% -109.77% 12.45% -636.12% -
  Horiz. % 4,052.42% 3,019.82% 856.39% 1,351.98% 644.49% 736.12% 100.00%
NP 10,738 31,014 16,026 11,018 7,137 4,669 454 69.38%
  YoY % -65.38% 93.52% 45.45% 54.38% 52.86% 928.41% -
  Horiz. % 2,365.20% 6,831.28% 3,529.96% 2,426.87% 1,572.03% 1,028.41% 100.00%
NP to SH 10,445 30,296 15,405 10,696 7,155 4,731 617 60.21%
  YoY % -65.52% 96.66% 44.03% 49.49% 51.24% 666.77% -
  Horiz. % 1,692.87% 4,910.21% 2,496.76% 1,733.55% 1,159.64% 766.77% 100.00%
Tax Rate 46.14 % 18.10 % 10.82 % 21.79 % 17.01 % 26.36 % 33.33 % 5.57%
  YoY % 154.92% 67.28% -50.34% 28.10% -35.47% -20.91% -
  Horiz. % 138.43% 54.31% 32.46% 65.38% 51.04% 79.09% 100.00%
Total Cost 245,860 263,056 212,270 253,134 189,667 179,645 111,505 14.08%
  YoY % -6.54% 23.93% -16.14% 33.46% 5.58% 61.11% -
  Horiz. % 220.49% 235.91% 190.37% 227.02% 170.10% 161.11% 100.00%
Net Worth 1,454,026 564,853 293,316 238,733 128,721 109,545 100,091 56.17%
  YoY % 157.42% 92.58% 22.86% 85.46% 17.50% 9.45% -
  Horiz. % 1,452.70% 564.34% 293.05% 238.52% 128.60% 109.45% 100.00%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 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
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 1,454,026 564,853 293,316 238,733 128,721 109,545 100,091 56.17%
  YoY % 157.42% 92.58% 22.86% 85.46% 17.50% 9.45% -
  Horiz. % 1,452.70% 564.34% 293.05% 238.52% 128.60% 109.45% 100.00%
NOSH 1,034,158 258,277 200,325 187,978 68,468 68,465 68,555 57.16%
  YoY % 300.41% 28.93% 6.57% 174.55% 0.00% -0.13% -
  Horiz. % 1,508.50% 376.74% 292.21% 274.20% 99.87% 99.87% 100.00%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 4.18 % 10.55 % 7.02 % 4.17 % 3.63 % 2.53 % 0.41 % 47.23%
  YoY % -60.38% 50.28% 68.35% 14.88% 43.48% 517.07% -
  Horiz. % 1,019.51% 2,573.17% 1,712.20% 1,017.07% 885.37% 617.07% 100.00%
ROE 0.72 % 5.36 % 5.25 % 4.48 % 5.56 % 4.32 % 0.62 % 2.52%
  YoY % -86.57% 2.10% 17.19% -19.42% 28.70% 596.77% -
  Horiz. % 116.13% 864.52% 846.77% 722.58% 896.77% 696.77% 100.00%
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 24.81 113.86 113.96 140.52 287.44 269.21 163.31 -26.94%
  YoY % -78.21% -0.09% -18.90% -51.11% 6.77% 64.85% -
  Horiz. % 15.19% 69.72% 69.78% 86.04% 176.01% 164.85% 100.00%
EPS 1.01 11.73 7.69 5.69 10.45 6.91 0.90 1.94%
  YoY % -91.39% 52.54% 35.15% -45.55% 51.23% 667.78% -
  Horiz. % 112.22% 1,303.33% 854.44% 632.22% 1,161.11% 767.78% 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 1.4060 2.1870 1.4642 1.2700 1.8800 1.6000 1.4600 -0.63%
  YoY % -35.71% 49.36% 15.29% -32.45% 17.50% 9.59% -
  Horiz. % 96.30% 149.79% 100.29% 86.99% 128.77% 109.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,098,384
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 23.36 26.77 20.78 24.05 17.92 16.78 10.19 14.82%
  YoY % -12.74% 28.83% -13.60% 34.21% 6.79% 64.67% -
  Horiz. % 229.24% 262.71% 203.93% 236.02% 175.86% 164.67% 100.00%
EPS 0.95 2.76 1.40 0.97 0.65 0.43 0.06 58.43%
  YoY % -65.58% 97.14% 44.33% 49.23% 51.16% 616.67% -
  Horiz. % 1,583.33% 4,600.00% 2,333.33% 1,616.67% 1,083.33% 716.67% 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 1.3238 0.5143 0.2670 0.2173 0.1172 0.0997 0.0911 56.18%
  YoY % 157.40% 92.62% 22.87% 85.41% 17.55% 9.44% -
  Horiz. % 1,453.13% 564.54% 293.08% 238.53% 128.65% 109.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.9100 8.5300 2.7900 1.7800 1.0800 0.8200 0.5000 -
P/RPS 11.73 7.49 2.45 1.27 0.38 0.30 0.31 83.18%
  YoY % 56.61% 205.71% 92.91% 234.21% 26.67% -3.23% -
  Horiz. % 3,783.87% 2,416.13% 790.32% 409.68% 122.58% 96.77% 100.00%
P/EPS 288.12 72.72 36.28 31.28 10.33 11.87 55.56 31.55%
  YoY % 296.20% 100.44% 15.98% 202.81% -12.97% -78.64% -
  Horiz. % 518.57% 130.89% 65.30% 56.30% 18.59% 21.36% 100.00%
EY 0.35 1.38 2.76 3.20 9.68 8.43 1.80 -23.88%
  YoY % -74.64% -50.00% -13.75% -66.94% 14.83% 368.33% -
  Horiz. % 19.44% 76.67% 153.33% 177.78% 537.78% 468.33% 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 2.07 3.90 1.91 1.40 0.57 0.51 0.34 35.11%
  YoY % -46.92% 104.19% 36.43% 145.61% 11.76% 50.00% -
  Horiz. % 608.82% 1,147.06% 561.76% 411.76% 167.65% 150.00% 100.00%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 26/06/09 -
Price 3.0500 2.8600 4.7200 2.1500 1.8200 0.7800 0.5600 -
P/RPS 12.29 2.51 4.14 1.53 0.63 0.29 0.34 81.79%
  YoY % 389.64% -39.37% 170.59% 142.86% 117.24% -14.71% -
  Horiz. % 3,614.71% 738.24% 1,217.65% 450.00% 185.29% 85.29% 100.00%
P/EPS 301.98 24.38 61.38 37.79 17.42 11.29 62.22 30.10%
  YoY % 1,138.64% -60.28% 62.42% 116.93% 54.30% -81.85% -
  Horiz. % 485.34% 39.18% 98.65% 60.74% 28.00% 18.15% 100.00%
EY 0.33 4.10 1.63 2.65 5.74 8.86 1.61 -23.20%
  YoY % -91.95% 151.53% -38.49% -53.83% -35.21% 450.31% -
  Horiz. % 20.50% 254.66% 101.24% 164.60% 356.52% 550.31% 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 2.17 1.31 3.22 1.69 0.97 0.49 0.38 33.68%
  YoY % 65.65% -59.32% 90.53% 74.23% 97.96% 28.95% -
  Horiz. % 571.05% 344.74% 847.37% 444.74% 255.26% 128.95% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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