Highlights

[YINSON] YoY Quarter Result on 2013-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 30-Dec-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2014
Quarter 31-Oct-2013  [#3]
Profit Trend QoQ -     51.26%    YoY -     82.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 127,944 110,720 255,219 236,780 192,554 194,478 156,187 -3.27%
  YoY % 15.56% -56.62% 7.79% 22.97% -0.99% 24.52% -
  Horiz. % 81.92% 70.89% 163.41% 151.60% 123.28% 124.52% 100.00%
PBT 77,435 94,164 93,050 16,851 11,481 9,796 4,081 63.24%
  YoY % -17.77% 1.20% 452.19% 46.77% 17.20% 140.04% -
  Horiz. % 1,897.45% 2,307.38% 2,280.08% 412.91% 281.33% 240.04% 100.00%
Tax -14,326 -14,194 -5,189 -622 -2,155 -1,763 -1,663 43.13%
  YoY % -0.93% -173.54% -734.24% 71.14% -22.23% -6.01% -
  Horiz. % 861.46% 853.52% 312.03% 37.40% 129.59% 106.01% 100.00%
NP 63,109 79,970 87,861 16,229 9,326 8,033 2,418 72.14%
  YoY % -21.08% -8.98% 441.38% 74.02% 16.10% 232.22% -
  Horiz. % 2,609.97% 3,307.28% 3,633.62% 671.17% 385.69% 332.22% 100.00%
NP to SH 63,109 85,742 86,792 15,506 8,508 8,066 2,504 71.14%
  YoY % -26.40% -1.21% 459.73% 82.25% 5.48% 222.12% -
  Horiz. % 2,520.33% 3,424.20% 3,466.13% 619.25% 339.78% 322.12% 100.00%
Tax Rate 18.50 % 15.07 % 5.58 % 3.69 % 18.77 % 18.00 % 40.75 % -12.32%
  YoY % 22.76% 170.07% 51.22% -80.34% 4.28% -55.83% -
  Horiz. % 45.40% 36.98% 13.69% 9.06% 46.06% 44.17% 100.00%
Total Cost 64,835 30,750 167,358 220,551 183,228 186,445 153,769 -13.39%
  YoY % 110.85% -81.63% -24.12% 20.37% -1.73% 21.25% -
  Horiz. % 42.16% 20.00% 108.84% 143.43% 119.16% 121.25% 100.00%
Net Worth 1,883,643 2,289,514 1,184,477 355,550 262,689 146,259 114,937 59.31%
  YoY % -17.73% 93.29% 233.14% 35.35% 79.60% 27.25% -
  Horiz. % 1,638.84% 1,991.96% 1,030.54% 309.34% 228.55% 127.25% 100.00%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,883,643 2,289,514 1,184,477 355,550 262,689 146,259 114,937 59.31%
  YoY % -17.73% 93.29% 233.14% 35.35% 79.60% 27.25% -
  Horiz. % 1,638.84% 1,991.96% 1,030.54% 309.34% 228.55% 127.25% 100.00%
NOSH 1,089,567 1,067,770 950,624 213,287 196,036 72,405 68,415 58.55%
  YoY % 2.04% 12.32% 345.70% 8.80% 170.75% 5.83% -
  Horiz. % 1,592.58% 1,560.72% 1,389.49% 311.75% 286.54% 105.83% 100.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 49.33 % 72.23 % 34.43 % 6.85 % 4.84 % 4.13 % 1.55 % 77.92%
  YoY % -31.70% 109.79% 402.63% 41.53% 17.19% 166.45% -
  Horiz. % 3,182.58% 4,660.00% 2,221.29% 441.94% 312.26% 266.45% 100.00%
ROE 3.35 % 3.74 % 7.33 % 4.36 % 3.24 % 5.51 % 2.18 % 7.42%
  YoY % -10.43% -48.98% 68.12% 34.57% -41.20% 152.75% -
  Horiz. % 153.67% 171.56% 336.24% 200.00% 148.62% 252.75% 100.00%
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 11.74 10.37 26.85 111.01 98.22 268.59 228.29 -38.99%
  YoY % 13.21% -61.38% -75.81% 13.02% -63.43% 17.65% -
  Horiz. % 5.14% 4.54% 11.76% 48.63% 43.02% 117.65% 100.00%
EPS 5.79 8.03 9.13 7.27 4.34 11.14 3.66 7.94%
  YoY % -27.90% -12.05% 25.58% 67.51% -61.04% 204.37% -
  Horiz. % 158.20% 219.40% 249.45% 198.63% 118.58% 304.37% 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 1.7288 2.1442 1.2460 1.6670 1.3400 2.0200 1.6800 0.48%
  YoY % -19.37% 72.09% -25.25% 24.40% -33.66% 20.24% -
  Horiz. % 102.90% 127.63% 74.17% 99.23% 79.76% 120.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 11.66 10.09 23.25 21.57 17.54 17.72 14.23 -3.26%
  YoY % 15.56% -56.60% 7.79% 22.98% -1.02% 24.53% -
  Horiz. % 81.94% 70.91% 163.39% 151.58% 123.26% 124.53% 100.00%
EPS 5.75 7.81 7.91 1.41 0.78 0.73 0.23 70.91%
  YoY % -26.38% -1.26% 460.99% 80.77% 6.85% 217.39% -
  Horiz. % 2,500.00% 3,395.65% 3,439.13% 613.04% 339.13% 317.39% 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 1.7161 2.0859 1.0791 0.3239 0.2393 0.1333 0.1047 59.31%
  YoY % -17.73% 93.30% 233.16% 35.35% 79.52% 27.32% -
  Horiz. % 1,639.06% 1,992.26% 1,030.66% 309.36% 228.56% 127.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.1300 2.9400 2.9100 4.8400 1.8000 1.9100 0.9000 -
P/RPS 26.65 28.35 10.84 4.36 1.83 0.71 0.39 102.07%
  YoY % -6.00% 161.53% 148.62% 138.25% 157.75% 82.05% -
  Horiz. % 6,833.33% 7,269.23% 2,779.49% 1,117.95% 469.23% 182.05% 100.00%
P/EPS 54.04 36.61 31.87 66.57 41.47 17.15 24.59 14.01%
  YoY % 47.61% 14.87% -52.13% 60.53% 141.81% -30.26% -
  Horiz. % 219.76% 148.88% 129.61% 270.72% 168.65% 69.74% 100.00%
EY 1.85 2.73 3.14 1.50 2.41 5.83 4.07 -12.30%
  YoY % -32.23% -13.06% 109.33% -37.76% -58.66% 43.24% -
  Horiz. % 45.45% 67.08% 77.15% 36.86% 59.21% 143.24% 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 1.81 1.37 2.34 2.90 1.34 0.95 0.54 22.31%
  YoY % 32.12% -41.45% -19.31% 116.42% 41.05% 75.93% -
  Horiz. % 335.19% 253.70% 433.33% 537.04% 248.15% 175.93% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 -
Price 2.8800 2.9000 2.8100 6.5800 2.1100 1.9100 1.0400 -
P/RPS 24.53 27.97 10.47 5.93 2.15 0.71 0.46 93.89%
  YoY % -12.30% 167.14% 76.56% 175.81% 202.82% 54.35% -
  Horiz. % 5,332.61% 6,080.43% 2,276.09% 1,289.13% 467.39% 154.35% 100.00%
P/EPS 49.72 36.11 30.78 90.51 48.62 17.15 28.42 9.76%
  YoY % 37.69% 17.32% -65.99% 86.16% 183.50% -39.66% -
  Horiz. % 174.95% 127.06% 108.30% 318.47% 171.08% 60.34% 100.00%
EY 2.01 2.77 3.25 1.10 2.06 5.83 3.52 -8.91%
  YoY % -27.44% -14.77% 195.45% -46.60% -64.67% 65.62% -
  Horiz. % 57.10% 78.69% 92.33% 31.25% 58.52% 165.62% 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 1.67 1.35 2.26 3.95 1.57 0.95 0.62 17.94%
  YoY % 23.70% -40.27% -42.78% 151.59% 65.26% 53.23% -
  Horiz. % 269.35% 217.74% 364.52% 637.10% 253.23% 153.23% 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
 
 

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