Highlights

[YINSON] YoY Quarter Result on 2011-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Mar-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Jan-2011  [#4]
Profit Trend QoQ -     172.24%    YoY -     107.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 249,435 172,747 165,912 151,779 109,460 83,833 159,922 7.68%
  YoY % 44.39% 4.12% 9.31% 38.66% 30.57% -47.58% -
  Horiz. % 155.97% 108.02% 103.75% 94.91% 68.45% 52.42% 100.00%
PBT 104,047 5,999 8,140 8,682 4,457 2,207 7,772 54.03%
  YoY % 1,634.41% -26.30% -6.24% 94.79% 101.95% -71.60% -
  Horiz. % 1,338.74% 77.19% 104.73% 111.71% 57.35% 28.40% 100.00%
Tax -4,352 -744 -2,494 -1,970 -1,190 -1,197 -2,612 8.87%
  YoY % -484.95% 70.17% -26.60% -65.55% 0.58% 54.17% -
  Horiz. % 166.62% 28.48% 95.48% 75.42% 45.56% 45.83% 100.00%
NP 99,695 5,255 5,646 6,712 3,267 1,010 5,160 63.74%
  YoY % 1,797.15% -6.93% -15.88% 105.45% 223.47% -80.43% -
  Horiz. % 1,932.07% 101.84% 109.42% 130.08% 63.31% 19.57% 100.00%
NP to SH 98,589 4,833 5,878 6,817 3,285 1,028 4,555 66.86%
  YoY % 1,939.91% -17.78% -13.77% 107.52% 219.55% -77.43% -
  Horiz. % 2,164.41% 106.10% 129.05% 149.66% 72.12% 22.57% 100.00%
Tax Rate 4.18 % 12.40 % 30.64 % 22.69 % 26.70 % 54.24 % 33.61 % -29.33%
  YoY % -66.29% -59.53% 35.04% -15.02% -50.77% 61.38% -
  Horiz. % 12.44% 36.89% 91.16% 67.51% 79.44% 161.38% 100.00%
Total Cost 149,740 167,492 160,266 145,067 106,193 82,823 154,762 -0.55%
  YoY % -10.60% 4.51% 10.48% 36.61% 28.22% -46.48% -
  Horiz. % 96.76% 108.23% 103.56% 93.74% 68.62% 53.52% 100.00%
Net Worth 426,742 279,327 144,858 121,874 68,519 101,810 67,637 35.90%
  YoY % 52.77% 92.83% 18.86% 77.87% -32.70% 50.52% -
  Horiz. % 630.92% 412.97% 214.17% 180.19% 101.30% 150.52% 100.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 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
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 426,742 279,327 144,858 121,874 68,519 101,810 67,637 35.90%
  YoY % 52.77% 92.83% 18.86% 77.87% -32.70% 50.52% -
  Horiz. % 630.92% 412.97% 214.17% 180.19% 101.30% 150.52% 100.00%
NOSH 213,371 196,294 72,429 68,468 68,519 69,733 67,637 21.08%
  YoY % 8.70% 171.02% 5.79% -0.07% -1.74% 3.10% -
  Horiz. % 315.46% 290.21% 107.08% 101.23% 101.30% 103.10% 100.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 39.97 % 3.04 % 3.40 % 4.42 % 2.98 % 1.20 % 3.23 % 52.03%
  YoY % 1,214.80% -10.59% -23.08% 48.32% 148.33% -62.85% -
  Horiz. % 1,237.46% 94.12% 105.26% 136.84% 92.26% 37.15% 100.00%
ROE 23.10 % 1.73 % 4.06 % 5.59 % 4.79 % 1.01 % 6.73 % 22.80%
  YoY % 1,235.26% -57.39% -27.37% 16.70% 374.26% -84.99% -
  Horiz. % 343.24% 25.71% 60.33% 83.06% 71.17% 15.01% 100.00%
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 116.90 88.00 229.07 221.68 159.75 120.22 236.44 -11.07%
  YoY % 32.84% -61.58% 3.33% 38.77% 32.88% -49.15% -
  Horiz. % 49.44% 37.22% 96.88% 93.76% 67.56% 50.85% 100.00%
EPS 14.33 2.46 8.12 9.95 4.80 1.50 6.73 13.41%
  YoY % 482.52% -69.70% -18.39% 107.29% 220.00% -77.71% -
  Horiz. % 212.93% 36.55% 120.65% 147.85% 71.32% 22.29% 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 2.0000 1.4230 2.0000 1.7800 1.0000 1.4600 1.0000 12.23%
  YoY % 40.55% -28.85% 12.36% 78.00% -31.51% 46.00% -
  Horiz. % 200.00% 142.30% 200.00% 178.00% 100.00% 146.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 22.82 15.80 15.18 13.89 10.01 7.67 14.63 7.68%
  YoY % 44.43% 4.08% 9.29% 38.76% 30.51% -47.57% -
  Horiz. % 155.98% 108.00% 103.76% 94.94% 68.42% 52.43% 100.00%
EPS 9.02 0.44 0.54 0.62 0.30 0.09 0.42 66.64%
  YoY % 1,950.00% -18.52% -12.90% 106.67% 233.33% -78.57% -
  Horiz. % 2,147.62% 104.76% 128.57% 147.62% 71.43% 21.43% 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 0.3904 0.2556 0.1325 0.1115 0.0627 0.0931 0.0619 35.89%
  YoY % 52.74% 92.91% 18.83% 77.83% -32.65% 50.40% -
  Horiz. % 630.69% 412.92% 214.05% 180.13% 101.29% 150.40% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 7.4000 2.2000 1.9900 0.9800 0.6400 0.5000 0.7500 -
P/RPS 6.33 2.50 0.87 0.44 0.40 0.42 0.32 64.38%
  YoY % 153.20% 187.36% 97.73% 10.00% -4.76% 31.25% -
  Horiz. % 1,978.12% 781.25% 271.88% 137.50% 125.00% 131.25% 100.00%
P/EPS 16.02 89.35 24.52 9.84 13.35 33.92 11.14 6.24%
  YoY % -82.07% 264.40% 149.19% -26.29% -60.64% 204.49% -
  Horiz. % 143.81% 802.06% 220.11% 88.33% 119.84% 304.49% 100.00%
EY 6.24 1.12 4.08 10.16 7.49 2.95 8.98 -5.88%
  YoY % 457.14% -72.55% -59.84% 35.65% 153.90% -67.15% -
  Horiz. % 69.49% 12.47% 45.43% 113.14% 83.41% 32.85% 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 3.70 1.55 1.00 0.55 0.64 0.34 0.75 30.44%
  YoY % 138.71% 55.00% 81.82% -14.06% 88.24% -54.67% -
  Horiz. % 493.33% 206.67% 133.33% 73.33% 85.33% 45.33% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 30/03/09 28/03/08 -
Price 8.9000 2.5400 1.7300 1.0100 0.9500 0.5300 0.6300 -
P/RPS 7.61 2.89 0.76 0.46 0.59 0.44 0.27 74.36%
  YoY % 163.32% 280.26% 65.22% -22.03% 34.09% 62.96% -
  Horiz. % 2,818.52% 1,070.37% 281.48% 170.37% 218.52% 162.96% 100.00%
P/EPS 19.26 103.16 21.32 10.14 19.82 35.95 9.35 12.79%
  YoY % -81.33% 383.86% 110.26% -48.84% -44.87% 284.49% -
  Horiz. % 205.99% 1,103.32% 228.02% 108.45% 211.98% 384.49% 100.00%
EY 5.19 0.97 4.69 9.86 5.05 2.78 10.69 -11.34%
  YoY % 435.05% -79.32% -52.43% 95.25% 81.65% -73.99% -
  Horiz. % 48.55% 9.07% 43.87% 92.24% 47.24% 26.01% 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 4.45 1.78 0.87 0.57 0.95 0.36 0.63 38.48%
  YoY % 150.00% 104.60% 52.63% -40.00% 163.89% -42.86% -
  Horiz. % 706.35% 282.54% 138.10% 90.48% 150.79% 57.14% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers