Highlights

[YINSON] YoY Quarter Result on 2013-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jan-2013  [#4]
Profit Trend QoQ -     -43.19%    YoY -     -17.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 116,188 253,621 249,435 172,747 165,912 151,779 109,460 1.00%
  YoY % -54.19% 1.68% 44.39% 4.12% 9.31% 38.66% -
  Horiz. % 106.15% 231.70% 227.88% 157.82% 151.57% 138.66% 100.00%
PBT 98,130 109,171 104,047 5,999 8,140 8,682 4,457 67.38%
  YoY % -10.11% 4.92% 1,634.41% -26.30% -6.24% 94.79% -
  Horiz. % 2,201.71% 2,449.43% 2,334.46% 134.60% 182.63% 194.79% 100.00%
Tax -50,919 -7,948 -4,352 -744 -2,494 -1,970 -1,190 86.97%
  YoY % -540.65% -82.63% -484.95% 70.17% -26.60% -65.55% -
  Horiz. % 4,278.91% 667.90% 365.71% 62.52% 209.58% 165.55% 100.00%
NP 47,211 101,223 99,695 5,255 5,646 6,712 3,267 56.04%
  YoY % -53.36% 1.53% 1,797.15% -6.93% -15.88% 105.45% -
  Horiz. % 1,445.09% 3,098.35% 3,051.58% 160.85% 172.82% 205.45% 100.00%
NP to SH 50,098 99,905 98,589 4,833 5,878 6,817 3,285 57.44%
  YoY % -49.85% 1.33% 1,939.91% -17.78% -13.77% 107.52% -
  Horiz. % 1,525.05% 3,041.25% 3,001.19% 147.12% 178.93% 207.52% 100.00%
Tax Rate 51.89 % 7.28 % 4.18 % 12.40 % 30.64 % 22.69 % 26.70 % 11.71%
  YoY % 612.77% 74.16% -66.29% -59.53% 35.04% -15.02% -
  Horiz. % 194.34% 27.27% 15.66% 46.44% 114.76% 84.98% 100.00%
Total Cost 68,977 152,398 149,740 167,492 160,266 145,067 106,193 -6.94%
  YoY % -54.74% 1.78% -10.60% 4.51% 10.48% 36.61% -
  Horiz. % 64.95% 143.51% 141.01% 157.72% 150.92% 136.61% 100.00%
Net Worth 1,773,208 1,334,844 426,742 279,327 144,858 121,874 68,519 71.94%
  YoY % 32.84% 212.80% 52.77% 92.83% 18.86% 77.87% -
  Horiz. % 2,587.90% 1,948.13% 622.81% 407.66% 211.41% 177.87% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 21,363 14,261 - - - - - -
  YoY % 49.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.81% 100.00% - - - - -
Div Payout % 42.64 % 14.27 % - % - % - % - % - % -
  YoY % 198.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 298.81% 100.00% - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,773,208 1,334,844 426,742 279,327 144,858 121,874 68,519 71.94%
  YoY % 32.84% 212.80% 52.77% 92.83% 18.86% 77.87% -
  Horiz. % 2,587.90% 1,948.13% 622.81% 407.66% 211.41% 177.87% 100.00%
NOSH 1,068,198 950,743 213,371 196,294 72,429 68,468 68,519 58.02%
  YoY % 12.35% 345.58% 8.70% 171.02% 5.79% -0.07% -
  Horiz. % 1,558.98% 1,387.56% 311.40% 286.48% 105.71% 99.93% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 40.63 % 39.91 % 39.97 % 3.04 % 3.40 % 4.42 % 2.98 % 54.53%
  YoY % 1.80% -0.15% 1,214.80% -10.59% -23.08% 48.32% -
  Horiz. % 1,363.42% 1,339.26% 1,341.28% 102.01% 114.09% 148.32% 100.00%
ROE 2.83 % 7.48 % 23.10 % 1.73 % 4.06 % 5.59 % 4.79 % -8.39%
  YoY % -62.17% -67.62% 1,235.26% -57.39% -27.37% 16.70% -
  Horiz. % 59.08% 156.16% 482.25% 36.12% 84.76% 116.70% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 10.88 26.68 116.90 88.00 229.07 221.68 159.75 -36.08%
  YoY % -59.22% -77.18% 32.84% -61.58% 3.33% 38.77% -
  Horiz. % 6.81% 16.70% 73.18% 55.09% 143.39% 138.77% 100.00%
EPS 4.69 10.51 14.33 2.46 8.12 9.95 4.80 -0.39%
  YoY % -55.38% -26.66% 482.52% -69.70% -18.39% 107.29% -
  Horiz. % 97.71% 218.96% 298.54% 51.25% 169.17% 207.29% 100.00%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% - - - - -
NAPS 1.6600 1.4040 2.0000 1.4230 2.0000 1.7800 1.0000 8.81%
  YoY % 18.23% -29.80% 40.55% -28.85% 12.36% 78.00% -
  Horiz. % 166.00% 140.40% 200.00% 142.30% 200.00% 178.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 10.59 23.11 22.73 15.74 15.12 13.83 9.97 1.01%
  YoY % -54.18% 1.67% 44.41% 4.10% 9.33% 38.72% -
  Horiz. % 106.22% 231.80% 227.98% 157.87% 151.65% 138.72% 100.00%
EPS 4.56 9.10 8.98 0.44 0.54 0.62 0.30 57.36%
  YoY % -49.89% 1.34% 1,940.91% -18.52% -12.90% 106.67% -
  Horiz. % 1,520.00% 3,033.33% 2,993.33% 146.67% 180.00% 206.67% 100.00%
DPS 1.95 1.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% - - - - -
NAPS 1.6155 1.2161 0.3888 0.2545 0.1320 0.1110 0.0624 71.95%
  YoY % 32.84% 212.78% 52.77% 92.80% 18.92% 77.88% -
  Horiz. % 2,588.94% 1,948.88% 623.08% 407.85% 211.54% 177.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.7300 2.8400 7.4000 2.2000 1.9900 0.9800 0.6400 -
P/RPS 25.10 10.65 6.33 2.50 0.87 0.44 0.40 99.28%
  YoY % 135.68% 68.25% 153.20% 187.36% 97.73% 10.00% -
  Horiz. % 6,275.00% 2,662.50% 1,582.50% 625.00% 217.50% 110.00% 100.00%
P/EPS 58.21 27.03 16.02 89.35 24.52 9.84 13.35 27.80%
  YoY % 115.35% 68.73% -82.07% 264.40% 149.19% -26.29% -
  Horiz. % 436.03% 202.47% 120.00% 669.29% 183.67% 73.71% 100.00%
EY 1.72 3.70 6.24 1.12 4.08 10.16 7.49 -21.74%
  YoY % -53.51% -40.71% 457.14% -72.55% -59.84% 35.65% -
  Horiz. % 22.96% 49.40% 83.31% 14.95% 54.47% 135.65% 100.00%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
  YoY % 37.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.74% 100.00% - - - - -
P/NAPS 1.64 2.02 3.70 1.55 1.00 0.55 0.64 16.97%
  YoY % -18.81% -45.41% 138.71% 55.00% 81.82% -14.06% -
  Horiz. % 256.25% 315.62% 578.12% 242.19% 156.25% 85.94% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 -
Price 2.7500 2.8200 8.9000 2.5400 1.7300 1.0100 0.9500 -
P/RPS 25.28 10.57 7.61 2.89 0.76 0.46 0.59 87.01%
  YoY % 139.17% 38.90% 163.32% 280.26% 65.22% -22.03% -
  Horiz. % 4,284.75% 1,791.53% 1,289.83% 489.83% 128.81% 77.97% 100.00%
P/EPS 58.64 26.84 19.26 103.16 21.32 10.14 19.82 19.81%
  YoY % 118.48% 39.36% -81.33% 383.86% 110.26% -48.84% -
  Horiz. % 295.86% 135.42% 97.17% 520.48% 107.57% 51.16% 100.00%
EY 1.71 3.73 5.19 0.97 4.69 9.86 5.05 -16.51%
  YoY % -54.16% -28.13% 435.05% -79.32% -52.43% 95.25% -
  Horiz. % 33.86% 73.86% 102.77% 19.21% 92.87% 195.25% 100.00%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
  YoY % 37.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.74% 100.00% - - - - -
P/NAPS 1.66 2.01 4.45 1.78 0.87 0.57 0.95 9.74%
  YoY % -17.41% -54.83% 150.00% 104.60% 52.63% -40.00% -
  Horiz. % 174.74% 211.58% 468.42% 187.37% 91.58% 60.00% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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