Highlights

[YINSON] YoY Quarter Result on 2012-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 27-Sep-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jul-2012  [#2]
Profit Trend QoQ -     -7.94%    YoY -     80.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 98,405 280,514 227,350 235,768 158,630 148,538 108,723 -1.65%
  YoY % -64.92% 23.38% -3.57% 48.63% 6.79% 36.62% -
  Horiz. % 90.51% 258.01% 209.11% 216.85% 145.90% 136.62% 100.00%
PBT 84,230 39,290 13,204 12,872 6,233 5,939 1,740 90.85%
  YoY % 114.38% 197.56% 2.58% 106.51% 4.95% 241.32% -
  Horiz. % 4,840.80% 2,258.05% 758.85% 739.77% 358.22% 341.32% 100.00%
Tax -6,328 -7,976 -2,040 -2,188 -819 -1,460 -623 47.14%
  YoY % 20.66% -290.98% 6.76% -167.16% 43.90% -134.35% -
  Horiz. % 1,015.73% 1,280.26% 327.45% 351.20% 131.46% 234.35% 100.00%
NP 77,902 31,314 11,164 10,684 5,414 4,479 1,117 102.82%
  YoY % 148.78% 180.49% 4.49% 97.34% 20.88% 300.98% -
  Horiz. % 6,974.22% 2,803.40% 999.46% 956.49% 484.69% 400.98% 100.00%
NP to SH 78,378 30,684 10,251 9,847 5,470 4,489 1,278 98.52%
  YoY % 155.44% 199.33% 4.10% 80.02% 21.85% 251.25% -
  Horiz. % 6,132.86% 2,400.94% 802.11% 770.50% 428.01% 351.25% 100.00%
Tax Rate 7.51 % 20.30 % 15.45 % 17.00 % 13.14 % 24.58 % 35.80 % -22.91%
  YoY % -63.00% 31.39% -9.12% 29.38% -46.54% -31.34% -
  Horiz. % 20.98% 56.70% 43.16% 47.49% 36.70% 68.66% 100.00%
Total Cost 20,503 249,200 216,186 225,084 153,216 144,059 107,606 -24.13%
  YoY % -91.77% 15.27% -3.95% 46.91% 6.36% 33.88% -
  Horiz. % 19.05% 231.59% 200.91% 209.17% 142.39% 133.88% 100.00%
Net Worth 1,732,538 1,055,415 350,366 259,905 139,829 114,452 101,146 60.52%
  YoY % 64.16% 201.23% 34.81% 85.87% 22.17% 13.16% -
  Horiz. % 1,712.90% 1,043.45% 346.40% 256.96% 138.24% 113.16% 100.00%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 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
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 1,732,538 1,055,415 350,366 259,905 139,829 114,452 101,146 60.52%
  YoY % 64.16% 201.23% 34.81% 85.87% 22.17% 13.16% -
  Horiz. % 1,712.90% 1,043.45% 346.40% 256.96% 138.24% 113.16% 100.00%
NOSH 1,067,820 949,969 213,118 196,155 72,450 68,534 68,342 58.08%
  YoY % 12.41% 345.75% 8.65% 170.74% 5.71% 0.28% -
  Horiz. % 1,562.46% 1,390.02% 311.84% 287.02% 106.01% 100.28% 100.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 79.16 % 11.16 % 4.91 % 4.53 % 3.41 % 3.02 % 1.03 % 106.13%
  YoY % 609.32% 127.29% 8.39% 32.84% 12.91% 193.20% -
  Horiz. % 7,685.44% 1,083.50% 476.70% 439.81% 331.07% 293.20% 100.00%
ROE 4.52 % 2.91 % 2.93 % 3.79 % 3.91 % 3.92 % 1.26 % 23.71%
  YoY % 55.33% -0.68% -22.69% -3.07% -0.26% 211.11% -
  Horiz. % 358.73% 230.95% 232.54% 300.79% 310.32% 311.11% 100.00%
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 9.22 29.53 106.68 120.19 218.95 216.74 159.09 -37.78%
  YoY % -68.78% -72.32% -11.24% -45.11% 1.02% 36.24% -
  Horiz. % 5.80% 18.56% 67.06% 75.55% 137.63% 136.24% 100.00%
EPS 7.34 3.23 4.81 5.02 7.55 6.55 1.87 25.58%
  YoY % 127.24% -32.85% -4.18% -33.51% 15.27% 250.27% -
  Horiz. % 392.51% 172.73% 257.22% 268.45% 403.74% 350.27% 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 1.6225 1.1110 1.6440 1.3250 1.9300 1.6700 1.4800 1.54%
  YoY % 46.04% -32.42% 24.08% -31.35% 15.57% 12.84% -
  Horiz. % 109.63% 75.07% 111.08% 89.53% 130.41% 112.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,098,384
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 8.96 25.54 20.70 21.46 14.44 13.52 9.90 -1.65%
  YoY % -64.92% 23.38% -3.54% 48.61% 6.80% 36.57% -
  Horiz. % 90.51% 257.98% 209.09% 216.77% 145.86% 136.57% 100.00%
EPS 7.14 2.79 0.93 0.90 0.50 0.41 0.12 97.52%
  YoY % 155.91% 200.00% 3.33% 80.00% 21.95% 241.67% -
  Horiz. % 5,950.00% 2,325.00% 775.00% 750.00% 416.67% 341.67% 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 1.5774 0.9609 0.3190 0.2366 0.1273 0.1042 0.0921 60.52%
  YoY % 64.16% 201.22% 34.83% 85.86% 22.17% 13.14% -
  Horiz. % 1,712.70% 1,043.32% 346.36% 256.89% 138.22% 113.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 3.0600 2.9500 4.9000 2.1000 2.2000 0.7500 0.6200 -
P/RPS 33.20 9.99 4.59 1.75 1.00 0.35 0.39 109.67%
  YoY % 232.33% 117.65% 162.29% 75.00% 185.71% -10.26% -
  Horiz. % 8,512.82% 2,561.54% 1,176.92% 448.72% 256.41% 89.74% 100.00%
P/EPS 41.69 91.33 101.87 41.83 29.14 11.45 33.16 3.89%
  YoY % -54.35% -10.35% 143.53% 43.55% 154.50% -65.47% -
  Horiz. % 125.72% 275.42% 307.21% 126.15% 87.88% 34.53% 100.00%
EY 2.40 1.09 0.98 2.39 3.43 8.73 3.02 -3.76%
  YoY % 120.18% 11.22% -59.00% -30.32% -60.71% 189.07% -
  Horiz. % 79.47% 36.09% 32.45% 79.14% 113.58% 289.07% 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 1.89 2.66 2.98 1.58 1.14 0.45 0.42 28.48%
  YoY % -28.95% -10.74% 88.61% 38.60% 153.33% 7.14% -
  Horiz. % 450.00% 633.33% 709.52% 376.19% 271.43% 107.14% 100.00%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 -
Price 2.9000 3.3800 4.8600 1.8100 1.6200 0.7600 0.6400 -
P/RPS 31.47 11.45 4.56 1.51 0.74 0.35 0.40 106.93%
  YoY % 174.85% 151.10% 201.99% 104.05% 111.43% -12.50% -
  Horiz. % 7,867.50% 2,862.50% 1,140.00% 377.50% 185.00% 87.50% 100.00%
P/EPS 39.51 104.64 101.04 36.06 21.46 11.60 34.22 2.42%
  YoY % -62.24% 3.56% 180.20% 68.03% 85.00% -66.10% -
  Horiz. % 115.46% 305.79% 295.27% 105.38% 62.71% 33.90% 100.00%
EY 2.53 0.96 0.99 2.77 4.66 8.62 2.92 -2.36%
  YoY % 163.54% -3.03% -64.26% -40.56% -45.94% 195.21% -
  Horiz. % 86.64% 32.88% 33.90% 94.86% 159.59% 295.21% 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 1.79 3.04 2.96 1.37 0.84 0.46 0.43 26.82%
  YoY % -41.12% 2.70% 116.06% 63.10% 82.61% 6.98% -
  Horiz. % 416.28% 706.98% 688.37% 318.60% 195.35% 106.98% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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