Highlights

[YINSON] YoY Quarter Result on 2012-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2012
Quarter 31-Jan-2012  [#4]
Profit Trend QoQ -     -27.13%    YoY -     -13.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 253,621 249,435 172,747 165,912 151,779 109,460 83,833 20.25%
  YoY % 1.68% 44.39% 4.12% 9.31% 38.66% 30.57% -
  Horiz. % 302.53% 297.54% 206.06% 197.91% 181.05% 130.57% 100.00%
PBT 109,171 104,047 5,999 8,140 8,682 4,457 2,207 91.54%
  YoY % 4.92% 1,634.41% -26.30% -6.24% 94.79% 101.95% -
  Horiz. % 4,946.58% 4,714.41% 271.82% 368.83% 393.38% 201.95% 100.00%
Tax -7,948 -4,352 -744 -2,494 -1,970 -1,190 -1,197 37.08%
  YoY % -82.63% -484.95% 70.17% -26.60% -65.55% 0.58% -
  Horiz. % 663.99% 363.58% 62.16% 208.35% 164.58% 99.42% 100.00%
NP 101,223 99,695 5,255 5,646 6,712 3,267 1,010 115.45%
  YoY % 1.53% 1,797.15% -6.93% -15.88% 105.45% 223.47% -
  Horiz. % 10,022.08% 9,870.79% 520.30% 559.01% 664.55% 323.47% 100.00%
NP to SH 99,905 98,589 4,833 5,878 6,817 3,285 1,028 114.35%
  YoY % 1.33% 1,939.91% -17.78% -13.77% 107.52% 219.55% -
  Horiz. % 9,718.39% 9,590.37% 470.14% 571.79% 663.13% 319.55% 100.00%
Tax Rate 7.28 % 4.18 % 12.40 % 30.64 % 22.69 % 26.70 % 54.24 % -28.43%
  YoY % 74.16% -66.29% -59.53% 35.04% -15.02% -50.77% -
  Horiz. % 13.42% 7.71% 22.86% 56.49% 41.83% 49.23% 100.00%
Total Cost 152,398 149,740 167,492 160,266 145,067 106,193 82,823 10.69%
  YoY % 1.78% -10.60% 4.51% 10.48% 36.61% 28.22% -
  Horiz. % 184.00% 180.80% 202.23% 193.50% 175.15% 128.22% 100.00%
Net Worth 1,334,844 426,742 279,327 144,858 121,874 68,519 101,810 53.53%
  YoY % 212.80% 52.77% 92.83% 18.86% 77.87% -32.70% -
  Horiz. % 1,311.10% 419.15% 274.36% 142.28% 119.71% 67.30% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 14,261 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 14.27 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 1,334,844 426,742 279,327 144,858 121,874 68,519 101,810 53.53%
  YoY % 212.80% 52.77% 92.83% 18.86% 77.87% -32.70% -
  Horiz. % 1,311.10% 419.15% 274.36% 142.28% 119.71% 67.30% 100.00%
NOSH 950,743 213,371 196,294 72,429 68,468 68,519 69,733 54.53%
  YoY % 345.58% 8.70% 171.02% 5.79% -0.07% -1.74% -
  Horiz. % 1,363.40% 305.98% 281.49% 103.87% 98.19% 98.26% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 39.91 % 39.97 % 3.04 % 3.40 % 4.42 % 2.98 % 1.20 % 79.28%
  YoY % -0.15% 1,214.80% -10.59% -23.08% 48.32% 148.33% -
  Horiz. % 3,325.83% 3,330.83% 253.33% 283.33% 368.33% 248.33% 100.00%
ROE 7.48 % 23.10 % 1.73 % 4.06 % 5.59 % 4.79 % 1.01 % 39.59%
  YoY % -67.62% 1,235.26% -57.39% -27.37% 16.70% 374.26% -
  Horiz. % 740.59% 2,287.13% 171.29% 401.98% 553.47% 474.26% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 26.68 116.90 88.00 229.07 221.68 159.75 120.22 -22.18%
  YoY % -77.18% 32.84% -61.58% 3.33% 38.77% 32.88% -
  Horiz. % 22.19% 97.24% 73.20% 190.54% 184.40% 132.88% 100.00%
EPS 10.51 14.33 2.46 8.12 9.95 4.80 1.50 38.31%
  YoY % -26.66% 482.52% -69.70% -18.39% 107.29% 220.00% -
  Horiz. % 700.67% 955.33% 164.00% 541.33% 663.33% 320.00% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 1.4040 2.0000 1.4230 2.0000 1.7800 1.0000 1.4600 -0.65%
  YoY % -29.80% 40.55% -28.85% 12.36% 78.00% -31.51% -
  Horiz. % 96.16% 136.99% 97.47% 136.99% 121.92% 68.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 23.20 22.82 15.80 15.18 13.89 10.01 7.67 20.25%
  YoY % 1.67% 44.43% 4.08% 9.29% 38.76% 30.51% -
  Horiz. % 302.48% 297.52% 206.00% 197.91% 181.10% 130.51% 100.00%
EPS 9.14 9.02 0.44 0.54 0.62 0.30 0.09 115.92%
  YoY % 1.33% 1,950.00% -18.52% -12.90% 106.67% 233.33% -
  Horiz. % 10,155.56% 10,022.22% 488.89% 600.00% 688.89% 333.33% 100.00%
DPS 1.30 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. % 100.00% - - - - - -
NAPS 1.2212 0.3904 0.2556 0.1325 0.1115 0.0627 0.0931 53.54%
  YoY % 212.81% 52.74% 92.91% 18.83% 77.83% -32.65% -
  Horiz. % 1,311.71% 419.33% 274.54% 142.32% 119.76% 67.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.8400 7.4000 2.2000 1.9900 0.9800 0.6400 0.5000 -
P/RPS 10.65 6.33 2.50 0.87 0.44 0.40 0.42 71.36%
  YoY % 68.25% 153.20% 187.36% 97.73% 10.00% -4.76% -
  Horiz. % 2,535.71% 1,507.14% 595.24% 207.14% 104.76% 95.24% 100.00%
P/EPS 27.03 16.02 89.35 24.52 9.84 13.35 33.92 -3.71%
  YoY % 68.73% -82.07% 264.40% 149.19% -26.29% -60.64% -
  Horiz. % 79.69% 47.23% 263.41% 72.29% 29.01% 39.36% 100.00%
EY 3.70 6.24 1.12 4.08 10.16 7.49 2.95 3.85%
  YoY % -40.71% 457.14% -72.55% -59.84% 35.65% 153.90% -
  Horiz. % 125.42% 211.53% 37.97% 138.31% 344.41% 253.90% 100.00%
DY 0.53 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. % 100.00% - - - - - -
P/NAPS 2.02 3.70 1.55 1.00 0.55 0.64 0.34 34.56%
  YoY % -45.41% 138.71% 55.00% 81.82% -14.06% 88.24% -
  Horiz. % 594.12% 1,088.24% 455.88% 294.12% 161.76% 188.24% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 30/03/09 -
Price 2.8200 8.9000 2.5400 1.7300 1.0100 0.9500 0.5300 -
P/RPS 10.57 7.61 2.89 0.76 0.46 0.59 0.44 69.82%
  YoY % 38.90% 163.32% 280.26% 65.22% -22.03% 34.09% -
  Horiz. % 2,402.27% 1,729.55% 656.82% 172.73% 104.55% 134.09% 100.00%
P/EPS 26.84 19.26 103.16 21.32 10.14 19.82 35.95 -4.75%
  YoY % 39.36% -81.33% 383.86% 110.26% -48.84% -44.87% -
  Horiz. % 74.66% 53.57% 286.95% 59.30% 28.21% 55.13% 100.00%
EY 3.73 5.19 0.97 4.69 9.86 5.05 2.78 5.02%
  YoY % -28.13% 435.05% -79.32% -52.43% 95.25% 81.65% -
  Horiz. % 134.17% 186.69% 34.89% 168.71% 354.68% 181.65% 100.00%
DY 0.53 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. % 100.00% - - - - - -
P/NAPS 2.01 4.45 1.78 0.87 0.57 0.95 0.36 33.18%
  YoY % -54.83% 150.00% 104.60% 52.63% -40.00% 163.89% -
  Horiz. % 558.33% 1,236.11% 494.44% 241.67% 158.33% 263.89% 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.
 


 

238  277  574  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445+0.015 
 D&O 0.805+0.065 
 REACH-WA 0.095+0.005 
 QES 0.315-0.005 
 HIBISCS 1.04+0.03 
 VC 0.085+0.005 
 HSI-H4O 0.4750.00 
 REACH 0.405+0.01 
 MYEG 1.77+0.02 
 VELESTO 0.275-0.005 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. StockAlliance - KTC " the top-tier CPG Distributor" in East Malaysia StockAlliance Smells Of Money
3. Stocks on Radar - MyEG Services AmInvest Research Reports
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. Elsoft Research may rise higher, says RHB Retail Research [Goreng Goreng] ELSOFT
Partners & Brokers