Highlights

[YINSON] YoY Quarter Result on 2014-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 27-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Jan-2014  [#4]
Profit Trend QoQ -     535.81%    YoY -     1,939.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 185,468 116,188 253,621 249,435 172,747 165,912 151,779 3.39%
  YoY % 59.63% -54.19% 1.68% 44.39% 4.12% 9.31% -
  Horiz. % 122.20% 76.55% 167.10% 164.34% 113.81% 109.31% 100.00%
PBT 30,283 98,130 109,171 104,047 5,999 8,140 8,682 23.13%
  YoY % -69.14% -10.11% 4.92% 1,634.41% -26.30% -6.24% -
  Horiz. % 348.80% 1,130.27% 1,257.44% 1,198.42% 69.10% 93.76% 100.00%
Tax 20,918 -50,919 -7,948 -4,352 -744 -2,494 -1,970 -
  YoY % 141.08% -540.65% -82.63% -484.95% 70.17% -26.60% -
  Horiz. % -1,061.83% 2,584.72% 403.45% 220.91% 37.77% 126.60% 100.00%
NP 51,201 47,211 101,223 99,695 5,255 5,646 6,712 40.26%
  YoY % 8.45% -53.36% 1.53% 1,797.15% -6.93% -15.88% -
  Horiz. % 762.83% 703.38% 1,508.09% 1,485.32% 78.29% 84.12% 100.00%
NP to SH 51,201 50,098 99,905 98,589 4,833 5,878 6,817 39.90%
  YoY % 2.20% -49.85% 1.33% 1,939.91% -17.78% -13.77% -
  Horiz. % 751.08% 734.90% 1,465.53% 1,446.22% 70.90% 86.23% 100.00%
Tax Rate -69.08 % 51.89 % 7.28 % 4.18 % 12.40 % 30.64 % 22.69 % -
  YoY % -233.13% 612.77% 74.16% -66.29% -59.53% 35.04% -
  Horiz. % -304.45% 228.69% 32.08% 18.42% 54.65% 135.04% 100.00%
Total Cost 134,267 68,977 152,398 149,740 167,492 160,266 145,067 -1.28%
  YoY % 94.65% -54.74% 1.78% -10.60% 4.51% 10.48% -
  Horiz. % 92.56% 47.55% 105.05% 103.22% 115.46% 110.48% 100.00%
Net Worth 1,958,356 1,773,208 1,334,844 426,742 279,327 144,858 121,874 58.79%
  YoY % 10.44% 32.84% 212.80% 52.77% 92.83% 18.86% -
  Horiz. % 1,606.87% 1,454.95% 1,095.27% 350.15% 229.19% 118.86% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 21,741 21,363 14,261 - - - - -
  YoY % 1.77% 49.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.45% 149.81% 100.00% - - - -
Div Payout % 42.46 % 42.64 % 14.27 % - % - % - % - % -
  YoY % -0.42% 198.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 297.55% 298.81% 100.00% - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 1,958,356 1,773,208 1,334,844 426,742 279,327 144,858 121,874 58.79%
  YoY % 10.44% 32.84% 212.80% 52.77% 92.83% 18.86% -
  Horiz. % 1,606.87% 1,454.95% 1,095.27% 350.15% 229.19% 118.86% 100.00%
NOSH 1,087,070 1,068,198 950,743 213,371 196,294 72,429 68,468 58.47%
  YoY % 1.77% 12.35% 345.58% 8.70% 171.02% 5.79% -
  Horiz. % 1,587.69% 1,560.13% 1,388.58% 311.63% 286.69% 105.79% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 27.61 % 40.63 % 39.91 % 39.97 % 3.04 % 3.40 % 4.42 % 35.67%
  YoY % -32.05% 1.80% -0.15% 1,214.80% -10.59% -23.08% -
  Horiz. % 624.66% 919.23% 902.94% 904.30% 68.78% 76.92% 100.00%
ROE 2.61 % 2.83 % 7.48 % 23.10 % 1.73 % 4.06 % 5.59 % -11.91%
  YoY % -7.77% -62.17% -67.62% 1,235.26% -57.39% -27.37% -
  Horiz. % 46.69% 50.63% 133.81% 413.24% 30.95% 72.63% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 17.06 10.88 26.68 116.90 88.00 229.07 221.68 -34.76%
  YoY % 56.80% -59.22% -77.18% 32.84% -61.58% 3.33% -
  Horiz. % 7.70% 4.91% 12.04% 52.73% 39.70% 103.33% 100.00%
EPS 4.71 4.69 10.51 14.33 2.46 8.12 9.95 -11.71%
  YoY % 0.43% -55.38% -26.66% 482.52% -69.70% -18.39% -
  Horiz. % 47.34% 47.14% 105.63% 144.02% 24.72% 81.61% 100.00%
DPS 2.00 2.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% - - - -
NAPS 1.8015 1.6600 1.4040 2.0000 1.4230 2.0000 1.7800 0.20%
  YoY % 8.52% 18.23% -29.80% 40.55% -28.85% 12.36% -
  Horiz. % 101.21% 93.26% 78.88% 112.36% 79.94% 112.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 16.90 10.59 23.11 22.73 15.74 15.12 13.83 3.39%
  YoY % 59.58% -54.18% 1.67% 44.41% 4.10% 9.33% -
  Horiz. % 122.20% 76.57% 167.10% 164.35% 113.81% 109.33% 100.00%
EPS 4.66 4.56 9.10 8.98 0.44 0.54 0.62 39.92%
  YoY % 2.19% -49.89% 1.34% 1,940.91% -18.52% -12.90% -
  Horiz. % 751.61% 735.48% 1,467.74% 1,448.39% 70.97% 87.10% 100.00%
DPS 1.98 1.95 1.30 0.00 0.00 0.00 0.00 -
  YoY % 1.54% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.31% 150.00% 100.00% - - - -
NAPS 1.7842 1.6155 1.2161 0.3888 0.2545 0.1320 0.1110 58.79%
  YoY % 10.44% 32.84% 212.78% 52.77% 92.80% 18.92% -
  Horiz. % 1,607.39% 1,455.41% 1,095.59% 350.27% 229.28% 118.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 3.1100 2.7300 2.8400 7.4000 2.2000 1.9900 0.9800 -
P/RPS 18.23 25.10 10.65 6.33 2.50 0.87 0.44 85.91%
  YoY % -27.37% 135.68% 68.25% 153.20% 187.36% 97.73% -
  Horiz. % 4,143.18% 5,704.55% 2,420.45% 1,438.64% 568.18% 197.73% 100.00%
P/EPS 66.03 58.21 27.03 16.02 89.35 24.52 9.84 37.30%
  YoY % 13.43% 115.35% 68.73% -82.07% 264.40% 149.19% -
  Horiz. % 671.04% 591.57% 274.70% 162.80% 908.03% 249.19% 100.00%
EY 1.51 1.72 3.70 6.24 1.12 4.08 10.16 -27.20%
  YoY % -12.21% -53.51% -40.71% 457.14% -72.55% -59.84% -
  Horiz. % 14.86% 16.93% 36.42% 61.42% 11.02% 40.16% 100.00%
DY 0.64 0.73 0.53 0.00 0.00 0.00 0.00 -
  YoY % -12.33% 37.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.75% 137.74% 100.00% - - - -
P/NAPS 1.73 1.64 2.02 3.70 1.55 1.00 0.55 21.02%
  YoY % 5.49% -18.81% -45.41% 138.71% 55.00% 81.82% -
  Horiz. % 314.55% 298.18% 367.27% 672.73% 281.82% 181.82% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/03/17 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 -
Price 3.2100 2.7500 2.8200 8.9000 2.5400 1.7300 1.0100 -
P/RPS 18.81 25.28 10.57 7.61 2.89 0.76 0.46 85.51%
  YoY % -25.59% 139.17% 38.90% 163.32% 280.26% 65.22% -
  Horiz. % 4,089.13% 5,495.65% 2,297.83% 1,654.35% 628.26% 165.22% 100.00%
P/EPS 68.15 58.64 26.84 19.26 103.16 21.32 10.14 37.33%
  YoY % 16.22% 118.48% 39.36% -81.33% 383.86% 110.26% -
  Horiz. % 672.09% 578.30% 264.69% 189.94% 1,017.36% 210.26% 100.00%
EY 1.47 1.71 3.73 5.19 0.97 4.69 9.86 -27.16%
  YoY % -14.04% -54.16% -28.13% 435.05% -79.32% -52.43% -
  Horiz. % 14.91% 17.34% 37.83% 52.64% 9.84% 47.57% 100.00%
DY 0.62 0.73 0.53 0.00 0.00 0.00 0.00 -
  YoY % -15.07% 37.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.98% 137.74% 100.00% - - - -
P/NAPS 1.78 1.66 2.01 4.45 1.78 0.87 0.57 20.88%
  YoY % 7.23% -17.41% -54.83% 150.00% 104.60% 52.63% -
  Horiz. % 312.28% 291.23% 352.63% 780.70% 312.28% 152.63% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS