Highlights

[YINSON] YoY Quarter Result on 2013-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 30-Apr-2013  [#1]
Profit Trend QoQ -     218.75%    YoY -     44.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 115,398 256,598 294,070 228,296 264,152 196,804 184,314 -7.50%
  YoY % -55.03% -12.74% 28.81% -13.57% 34.22% 6.78% -
  Horiz. % 62.61% 139.22% 159.55% 123.86% 143.32% 106.78% 100.00%
PBT 31,800 19,937 37,869 17,970 14,087 8,600 6,340 30.80%
  YoY % 59.50% -47.35% 110.73% 27.56% 63.80% 35.65% -
  Horiz. % 501.58% 314.46% 597.30% 283.44% 222.19% 135.65% 100.00%
Tax -9,809 -9,199 -6,855 -1,944 -3,069 -1,463 -1,671 34.27%
  YoY % -6.63% -34.19% -252.62% 36.66% -109.77% 12.45% -
  Horiz. % 587.01% 550.51% 410.23% 116.34% 183.66% 87.55% 100.00%
NP 21,991 10,738 31,014 16,026 11,018 7,137 4,669 29.44%
  YoY % 104.80% -65.38% 93.52% 45.45% 54.38% 52.86% -
  Horiz. % 471.00% 229.99% 664.25% 343.24% 235.98% 152.86% 100.00%
NP to SH 22,376 10,445 30,296 15,405 10,696 7,155 4,731 29.53%
  YoY % 114.23% -65.52% 96.66% 44.03% 49.49% 51.24% -
  Horiz. % 472.97% 220.78% 640.37% 325.62% 226.08% 151.24% 100.00%
Tax Rate 30.85 % 46.14 % 18.10 % 10.82 % 21.79 % 17.01 % 26.36 % 2.65%
  YoY % -33.14% 154.92% 67.28% -50.34% 28.10% -35.47% -
  Horiz. % 117.03% 175.04% 68.66% 41.05% 82.66% 64.53% 100.00%
Total Cost 93,407 245,860 263,056 212,270 253,134 189,667 179,645 -10.32%
  YoY % -62.01% -6.54% 23.93% -16.14% 33.46% 5.58% -
  Horiz. % 52.00% 136.86% 146.43% 118.16% 140.91% 105.58% 100.00%
Net Worth 1,688,678 1,454,026 564,853 293,316 238,733 128,721 109,545 57.69%
  YoY % 16.14% 157.42% 92.58% 22.86% 85.46% 17.50% -
  Horiz. % 1,541.53% 1,327.33% 515.63% 267.76% 217.93% 117.50% 100.00%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 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
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,688,678 1,454,026 564,853 293,316 238,733 128,721 109,545 57.69%
  YoY % 16.14% 157.42% 92.58% 22.86% 85.46% 17.50% -
  Horiz. % 1,541.53% 1,327.33% 515.63% 267.76% 217.93% 117.50% 100.00%
NOSH 1,091,512 1,034,158 258,277 200,325 187,978 68,468 68,465 58.58%
  YoY % 5.55% 300.41% 28.93% 6.57% 174.55% 0.00% -
  Horiz. % 1,594.24% 1,510.47% 377.24% 292.59% 274.56% 100.00% 100.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 19.06 % 4.18 % 10.55 % 7.02 % 4.17 % 3.63 % 2.53 % 39.97%
  YoY % 355.98% -60.38% 50.28% 68.35% 14.88% 43.48% -
  Horiz. % 753.36% 165.22% 417.00% 277.47% 164.82% 143.48% 100.00%
ROE 1.33 % 0.72 % 5.36 % 5.25 % 4.48 % 5.56 % 4.32 % -17.81%
  YoY % 84.72% -86.57% 2.10% 17.19% -19.42% 28.70% -
  Horiz. % 30.79% 16.67% 124.07% 121.53% 103.70% 128.70% 100.00%
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 10.57 24.81 113.86 113.96 140.52 287.44 269.21 -41.67%
  YoY % -57.40% -78.21% -0.09% -18.90% -51.11% 6.77% -
  Horiz. % 3.93% 9.22% 42.29% 42.33% 52.20% 106.77% 100.00%
EPS 2.05 1.01 11.73 7.69 5.69 10.45 6.91 -18.32%
  YoY % 102.97% -91.39% 52.54% 35.15% -45.55% 51.23% -
  Horiz. % 29.67% 14.62% 169.75% 111.29% 82.34% 151.23% 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 1.5471 1.4060 2.1870 1.4642 1.2700 1.8800 1.6000 -0.56%
  YoY % 10.04% -35.71% 49.36% 15.29% -32.45% 17.50% -
  Horiz. % 96.69% 87.88% 136.69% 91.51% 79.38% 117.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 10.51 23.38 26.79 20.80 24.07 17.93 16.79 -7.50%
  YoY % -55.05% -12.73% 28.80% -13.59% 34.24% 6.79% -
  Horiz. % 62.60% 139.25% 159.56% 123.88% 143.36% 106.79% 100.00%
EPS 2.04 0.95 2.76 1.40 0.97 0.65 0.43 29.60%
  YoY % 114.74% -65.58% 97.14% 44.33% 49.23% 51.16% -
  Horiz. % 474.42% 220.93% 641.86% 325.58% 225.58% 151.16% 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 1.5385 1.3247 0.5146 0.2672 0.2175 0.1173 0.0998 57.69%
  YoY % 16.14% 157.42% 92.59% 22.85% 85.42% 17.54% -
  Horiz. % 1,541.58% 1,327.35% 515.63% 267.74% 217.94% 117.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.7600 2.9100 8.5300 2.7900 1.7800 1.0800 0.8200 -
P/RPS 26.11 11.73 7.49 2.45 1.27 0.38 0.30 110.37%
  YoY % 122.59% 56.61% 205.71% 92.91% 234.21% 26.67% -
  Horiz. % 8,703.33% 3,910.00% 2,496.67% 816.67% 423.33% 126.67% 100.00%
P/EPS 134.63 288.12 72.72 36.28 31.28 10.33 11.87 49.84%
  YoY % -53.27% 296.20% 100.44% 15.98% 202.81% -12.97% -
  Horiz. % 1,134.20% 2,427.30% 612.64% 305.64% 263.52% 87.03% 100.00%
EY 0.74 0.35 1.38 2.76 3.20 9.68 8.43 -33.31%
  YoY % 111.43% -74.64% -50.00% -13.75% -66.94% 14.83% -
  Horiz. % 8.78% 4.15% 16.37% 32.74% 37.96% 114.83% 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 1.78 2.07 3.90 1.91 1.40 0.57 0.51 23.14%
  YoY % -14.01% -46.92% 104.19% 36.43% 145.61% 11.76% -
  Horiz. % 349.02% 405.88% 764.71% 374.51% 274.51% 111.76% 100.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 -
Price 2.7300 3.0500 2.8600 4.7200 2.1500 1.8200 0.7800 -
P/RPS 25.82 12.29 2.51 4.14 1.53 0.63 0.29 111.17%
  YoY % 110.09% 389.64% -39.37% 170.59% 142.86% 117.24% -
  Horiz. % 8,903.45% 4,237.93% 865.52% 1,427.59% 527.59% 217.24% 100.00%
P/EPS 133.17 301.98 24.38 61.38 37.79 17.42 11.29 50.82%
  YoY % -55.90% 1,138.64% -60.28% 62.42% 116.93% 54.30% -
  Horiz. % 1,179.54% 2,674.76% 215.94% 543.67% 334.72% 154.30% 100.00%
EY 0.75 0.33 4.10 1.63 2.65 5.74 8.86 -33.71%
  YoY % 127.27% -91.95% 151.53% -38.49% -53.83% -35.21% -
  Horiz. % 8.47% 3.72% 46.28% 18.40% 29.91% 64.79% 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 1.76 2.17 1.31 3.22 1.69 0.97 0.49 23.73%
  YoY % -18.89% 65.65% -59.32% 90.53% 74.23% 97.96% -
  Horiz. % 359.18% 442.86% 267.35% 657.14% 344.90% 197.96% 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
 
 

405  411  609  1022 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.195-0.035 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 LUSTER 0.19-0.005 
 MAHSING 1.12-0.01 
 MLAB 0.03+0.005 
 DSONIC-WA 0.245+0.035 

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