Highlights

[YINSON] YoY Quarter Result on 2010-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Dec-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2011
Quarter 31-Oct-2010  [#3]
Profit Trend QoQ -     -44.22%    YoY -     -9.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 236,780 192,554 194,478 156,187 140,146 174,819 145,242 8.48%
  YoY % 22.97% -0.99% 24.52% 11.45% -19.83% 20.36% -
  Horiz. % 163.02% 132.57% 133.90% 107.54% 96.49% 120.36% 100.00%
PBT 16,851 11,481 9,796 4,081 3,345 3,841 2,752 35.22%
  YoY % 46.77% 17.20% 140.04% 22.00% -12.91% 39.57% -
  Horiz. % 612.32% 417.19% 355.96% 148.29% 121.55% 139.57% 100.00%
Tax -622 -2,155 -1,763 -1,663 -791 -1,276 -773 -3.55%
  YoY % 71.14% -22.23% -6.01% -110.24% 38.01% -65.07% -
  Horiz. % 80.47% 278.78% 228.07% 215.14% 102.33% 165.07% 100.00%
NP 16,229 9,326 8,033 2,418 2,554 2,565 1,979 41.96%
  YoY % 74.02% 16.10% 232.22% -5.32% -0.43% 29.61% -
  Horiz. % 820.06% 471.25% 405.91% 122.18% 129.06% 129.61% 100.00%
NP to SH 15,506 8,508 8,066 2,504 2,770 2,522 1,919 41.61%
  YoY % 82.25% 5.48% 222.12% -9.60% 9.83% 31.42% -
  Horiz. % 808.02% 443.36% 420.32% 130.48% 144.35% 131.42% 100.00%
Tax Rate 3.69 % 18.77 % 18.00 % 40.75 % 23.65 % 33.22 % 28.09 % -28.68%
  YoY % -80.34% 4.28% -55.83% 72.30% -28.81% 18.26% -
  Horiz. % 13.14% 66.82% 64.08% 145.07% 84.19% 118.26% 100.00%
Total Cost 220,551 183,228 186,445 153,769 137,592 172,254 143,263 7.45%
  YoY % 20.37% -1.73% 21.25% 11.76% -20.12% 20.24% -
  Horiz. % 153.95% 127.90% 130.14% 107.33% 96.04% 120.24% 100.00%
Net Worth 355,550 262,689 146,259 114,937 102,846 98,686 79,903 28.22%
  YoY % 35.35% 79.60% 27.25% 11.76% 4.21% 23.51% -
  Horiz. % 444.97% 328.76% 183.04% 143.85% 128.71% 123.51% 100.00%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 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
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 355,550 262,689 146,259 114,937 102,846 98,686 79,903 28.22%
  YoY % 35.35% 79.60% 27.25% 11.76% 4.21% 23.51% -
  Horiz. % 444.97% 328.76% 183.04% 143.85% 128.71% 123.51% 100.00%
NOSH 213,287 196,036 72,405 68,415 68,564 68,532 65,494 21.73%
  YoY % 8.80% 170.75% 5.83% -0.22% 0.05% 4.64% -
  Horiz. % 325.66% 299.32% 110.55% 104.46% 104.69% 104.64% 100.00%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 6.85 % 4.84 % 4.13 % 1.55 % 1.82 % 1.47 % 1.36 % 30.89%
  YoY % 41.53% 17.19% 166.45% -14.84% 23.81% 8.09% -
  Horiz. % 503.68% 355.88% 303.68% 113.97% 133.82% 108.09% 100.00%
ROE 4.36 % 3.24 % 5.51 % 2.18 % 2.69 % 2.56 % 2.40 % 10.45%
  YoY % 34.57% -41.20% 152.75% -18.96% 5.08% 6.67% -
  Horiz. % 181.67% 135.00% 229.58% 90.83% 112.08% 106.67% 100.00%
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 111.01 98.22 268.59 228.29 204.40 255.09 221.76 -10.88%
  YoY % 13.02% -63.43% 17.65% 11.69% -19.87% 15.03% -
  Horiz. % 50.06% 44.29% 121.12% 102.94% 92.17% 115.03% 100.00%
EPS 7.27 4.34 11.14 3.66 4.04 3.68 2.93 16.34%
  YoY % 67.51% -61.04% 204.37% -9.41% 9.78% 25.60% -
  Horiz. % 248.12% 148.12% 380.20% 124.91% 137.88% 125.60% 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 1.6670 1.3400 2.0200 1.6800 1.5000 1.4400 1.2200 5.34%
  YoY % 24.40% -33.66% 20.24% 12.00% 4.17% 18.03% -
  Horiz. % 136.64% 109.84% 165.57% 137.70% 122.95% 118.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 21.57 17.54 17.72 14.23 12.77 15.93 13.23 8.48%
  YoY % 22.98% -1.02% 24.53% 11.43% -19.84% 20.41% -
  Horiz. % 163.04% 132.58% 133.94% 107.56% 96.52% 120.41% 100.00%
EPS 1.41 0.78 0.73 0.23 0.25 0.23 0.17 42.23%
  YoY % 80.77% 6.85% 217.39% -8.00% 8.70% 35.29% -
  Horiz. % 829.41% 458.82% 429.41% 135.29% 147.06% 135.29% 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 0.3239 0.2393 0.1333 0.1047 0.0937 0.0899 0.0728 28.22%
  YoY % 35.35% 79.52% 27.32% 11.74% 4.23% 23.49% -
  Horiz. % 444.92% 328.71% 183.10% 143.82% 128.71% 123.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 4.8400 1.8000 1.9100 0.9000 0.6200 0.5400 0.7800 -
P/RPS 4.36 1.83 0.71 0.39 0.30 0.21 0.35 52.20%
  YoY % 138.25% 157.75% 82.05% 30.00% 42.86% -40.00% -
  Horiz. % 1,245.71% 522.86% 202.86% 111.43% 85.71% 60.00% 100.00%
P/EPS 66.57 41.47 17.15 24.59 15.35 14.67 26.62 16.49%
  YoY % 60.53% 141.81% -30.26% 60.20% 4.64% -44.89% -
  Horiz. % 250.08% 155.79% 64.43% 92.37% 57.66% 55.11% 100.00%
EY 1.50 2.41 5.83 4.07 6.52 6.81 3.76 -14.19%
  YoY % -37.76% -58.66% 43.24% -37.58% -4.26% 81.12% -
  Horiz. % 39.89% 64.10% 155.05% 108.24% 173.40% 181.12% 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 2.90 1.34 0.95 0.54 0.41 0.38 0.64 28.61%
  YoY % 116.42% 41.05% 75.93% 31.71% 7.89% -40.62% -
  Horiz. % 453.13% 209.38% 148.44% 84.38% 64.06% 59.38% 100.00%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 -
Price 6.5800 2.1100 1.9100 1.0400 0.6100 0.5100 0.7200 -
P/RPS 5.93 2.15 0.71 0.46 0.30 0.20 0.32 62.60%
  YoY % 175.81% 202.82% 54.35% 53.33% 50.00% -37.50% -
  Horiz. % 1,853.12% 671.88% 221.88% 143.75% 93.75% 62.50% 100.00%
P/EPS 90.51 48.62 17.15 28.42 15.10 13.86 24.57 24.25%
  YoY % 86.16% 183.50% -39.66% 88.21% 8.95% -43.59% -
  Horiz. % 368.38% 197.88% 69.80% 115.67% 61.46% 56.41% 100.00%
EY 1.10 2.06 5.83 3.52 6.62 7.22 4.07 -19.58%
  YoY % -46.60% -64.67% 65.62% -46.83% -8.31% 77.40% -
  Horiz. % 27.03% 50.61% 143.24% 86.49% 162.65% 177.40% 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 3.95 1.57 0.95 0.62 0.41 0.35 0.59 37.25%
  YoY % 151.59% 65.26% 53.23% 51.22% 17.14% -40.68% -
  Horiz. % 669.49% 266.10% 161.02% 105.08% 69.49% 59.32% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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