Highlights

[YINSON] YoY Quarter Result on 2012-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 27-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Oct-2012  [#3]
Profit Trend QoQ -     -13.60%    YoY -     5.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 110,720 255,219 236,780 192,554 194,478 156,187 140,146 -3.85%
  YoY % -56.62% 7.79% 22.97% -0.99% 24.52% 11.45% -
  Horiz. % 79.00% 182.11% 168.95% 137.40% 138.77% 111.45% 100.00%
PBT 94,164 93,050 16,851 11,481 9,796 4,081 3,345 74.37%
  YoY % 1.20% 452.19% 46.77% 17.20% 140.04% 22.00% -
  Horiz. % 2,815.07% 2,781.76% 503.77% 343.23% 292.86% 122.00% 100.00%
Tax -14,194 -5,189 -622 -2,155 -1,763 -1,663 -791 61.77%
  YoY % -173.54% -734.24% 71.14% -22.23% -6.01% -110.24% -
  Horiz. % 1,794.44% 656.01% 78.63% 272.44% 222.88% 210.24% 100.00%
NP 79,970 87,861 16,229 9,326 8,033 2,418 2,554 77.49%
  YoY % -8.98% 441.38% 74.02% 16.10% 232.22% -5.32% -
  Horiz. % 3,131.17% 3,440.13% 635.43% 365.15% 314.53% 94.68% 100.00%
NP to SH 85,742 86,792 15,506 8,508 8,066 2,504 2,770 77.15%
  YoY % -1.21% 459.73% 82.25% 5.48% 222.12% -9.60% -
  Horiz. % 3,095.38% 3,133.29% 559.78% 307.15% 291.19% 90.40% 100.00%
Tax Rate 15.07 % 5.58 % 3.69 % 18.77 % 18.00 % 40.75 % 23.65 % -7.23%
  YoY % 170.07% 51.22% -80.34% 4.28% -55.83% 72.30% -
  Horiz. % 63.72% 23.59% 15.60% 79.37% 76.11% 172.30% 100.00%
Total Cost 30,750 167,358 220,551 183,228 186,445 153,769 137,592 -22.09%
  YoY % -81.63% -24.12% 20.37% -1.73% 21.25% 11.76% -
  Horiz. % 22.35% 121.63% 160.29% 133.17% 135.51% 111.76% 100.00%
Net Worth 2,289,514 1,184,477 355,550 262,689 146,259 114,937 102,846 67.68%
  YoY % 93.29% 233.14% 35.35% 79.60% 27.25% 11.76% -
  Horiz. % 2,226.15% 1,151.69% 345.71% 255.42% 142.21% 111.76% 100.00%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 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
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 2,289,514 1,184,477 355,550 262,689 146,259 114,937 102,846 67.68%
  YoY % 93.29% 233.14% 35.35% 79.60% 27.25% 11.76% -
  Horiz. % 2,226.15% 1,151.69% 345.71% 255.42% 142.21% 111.76% 100.00%
NOSH 1,067,770 950,624 213,287 196,036 72,405 68,415 68,564 57.99%
  YoY % 12.32% 345.70% 8.80% 170.75% 5.83% -0.22% -
  Horiz. % 1,557.33% 1,386.47% 311.08% 285.92% 105.60% 99.78% 100.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 72.23 % 34.43 % 6.85 % 4.84 % 4.13 % 1.55 % 1.82 % 84.64%
  YoY % 109.79% 402.63% 41.53% 17.19% 166.45% -14.84% -
  Horiz. % 3,968.68% 1,891.76% 376.37% 265.93% 226.92% 85.16% 100.00%
ROE 3.74 % 7.33 % 4.36 % 3.24 % 5.51 % 2.18 % 2.69 % 5.64%
  YoY % -48.98% 68.12% 34.57% -41.20% 152.75% -18.96% -
  Horiz. % 139.03% 272.49% 162.08% 120.45% 204.83% 81.04% 100.00%
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 10.37 26.85 111.01 98.22 268.59 228.29 204.40 -39.14%
  YoY % -61.38% -75.81% 13.02% -63.43% 17.65% 11.69% -
  Horiz. % 5.07% 13.14% 54.31% 48.05% 131.40% 111.69% 100.00%
EPS 8.03 9.13 7.27 4.34 11.14 3.66 4.04 12.12%
  YoY % -12.05% 25.58% 67.51% -61.04% 204.37% -9.41% -
  Horiz. % 198.76% 225.99% 179.95% 107.43% 275.74% 90.59% 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 2.1442 1.2460 1.6670 1.3400 2.0200 1.6800 1.5000 6.13%
  YoY % 72.09% -25.25% 24.40% -33.66% 20.24% 12.00% -
  Horiz. % 142.95% 83.07% 111.13% 89.33% 134.67% 112.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 10.09 23.25 21.57 17.54 17.72 14.23 12.77 -3.85%
  YoY % -56.60% 7.79% 22.98% -1.02% 24.53% 11.43% -
  Horiz. % 79.01% 182.07% 168.91% 137.35% 138.76% 111.43% 100.00%
EPS 7.81 7.91 1.41 0.78 0.73 0.23 0.25 77.42%
  YoY % -1.26% 460.99% 80.77% 6.85% 217.39% -8.00% -
  Horiz. % 3,124.00% 3,164.00% 564.00% 312.00% 292.00% 92.00% 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 2.0859 1.0791 0.3239 0.2393 0.1333 0.1047 0.0937 67.68%
  YoY % 93.30% 233.16% 35.35% 79.52% 27.32% 11.74% -
  Horiz. % 2,226.15% 1,151.65% 345.68% 255.39% 142.26% 111.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.9400 2.9100 4.8400 1.8000 1.9100 0.9000 0.6200 -
P/RPS 28.35 10.84 4.36 1.83 0.71 0.39 0.30 113.35%
  YoY % 161.53% 148.62% 138.25% 157.75% 82.05% 30.00% -
  Horiz. % 9,450.00% 3,613.33% 1,453.33% 610.00% 236.67% 130.00% 100.00%
P/EPS 36.61 31.87 66.57 41.47 17.15 24.59 15.35 15.58%
  YoY % 14.87% -52.13% 60.53% 141.81% -30.26% 60.20% -
  Horiz. % 238.50% 207.62% 433.68% 270.16% 111.73% 160.20% 100.00%
EY 2.73 3.14 1.50 2.41 5.83 4.07 6.52 -13.50%
  YoY % -13.06% 109.33% -37.76% -58.66% 43.24% -37.58% -
  Horiz. % 41.87% 48.16% 23.01% 36.96% 89.42% 62.42% 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 1.37 2.34 2.90 1.34 0.95 0.54 0.41 22.26%
  YoY % -41.45% -19.31% 116.42% 41.05% 75.93% 31.71% -
  Horiz. % 334.15% 570.73% 707.32% 326.83% 231.71% 131.71% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 -
Price 2.9000 2.8100 6.5800 2.1100 1.9100 1.0400 0.6100 -
P/RPS 27.97 10.47 5.93 2.15 0.71 0.46 0.30 112.87%
  YoY % 167.14% 76.56% 175.81% 202.82% 54.35% 53.33% -
  Horiz. % 9,323.33% 3,490.00% 1,976.67% 716.67% 236.67% 153.33% 100.00%
P/EPS 36.11 30.78 90.51 48.62 17.15 28.42 15.10 15.63%
  YoY % 17.32% -65.99% 86.16% 183.50% -39.66% 88.21% -
  Horiz. % 239.14% 203.84% 599.40% 321.99% 113.58% 188.21% 100.00%
EY 2.77 3.25 1.10 2.06 5.83 3.52 6.62 -13.51%
  YoY % -14.77% 195.45% -46.60% -64.67% 65.62% -46.83% -
  Horiz. % 41.84% 49.09% 16.62% 31.12% 88.07% 53.17% 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 1.35 2.26 3.95 1.57 0.95 0.62 0.41 21.96%
  YoY % -40.27% -42.78% 151.59% 65.26% 53.23% 51.22% -
  Horiz. % 329.27% 551.22% 963.41% 382.93% 231.71% 151.22% 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
 
 

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