Highlights

[YINSON] YoY TTM Result on 2013-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Mar-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2013
Quarter 31-Jan-2013  [#4]
Profit Trend QoQ -     -2.99%    YoY -     27.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 581,911 1,083,424 941,861 865,221 715,824 640,818 470,288 3.61%
  YoY % -46.29% 15.03% 8.86% 20.87% 11.70% 36.26% -
  Horiz. % 123.74% 230.37% 200.27% 183.98% 152.21% 136.26% 100.00%
PBT 296,461 279,380 152,072 44,439 32,769 25,042 10,223 75.23%
  YoY % 6.11% 83.72% 242.20% 35.61% 30.86% 144.96% -
  Horiz. % 2,899.94% 2,732.86% 1,487.55% 434.70% 320.54% 244.96% 100.00%
Tax -80,640 -27,968 -8,958 -8,156 -6,539 -6,764 -2,831 74.71%
  YoY % -188.33% -212.21% -9.83% -24.73% 3.33% -138.93% -
  Horiz. % 2,848.46% 987.92% 316.43% 288.10% 230.98% 238.93% 100.00%
NP 215,821 251,412 143,114 36,283 26,230 18,278 7,392 75.43%
  YoY % -14.16% 75.67% 294.44% 38.33% 43.51% 147.27% -
  Horiz. % 2,919.66% 3,401.14% 1,936.07% 490.84% 354.84% 247.27% 100.00%
NP to SH 224,663 247,677 139,751 33,884 26,569 18,541 7,950 74.48%
  YoY % -9.29% 77.23% 312.44% 27.53% 43.30% 133.22% -
  Horiz. % 2,825.95% 3,115.43% 1,757.87% 426.21% 334.20% 233.22% 100.00%
Tax Rate 27.20 % 10.01 % 5.89 % 18.35 % 19.95 % 27.01 % 27.69 % -0.30%
  YoY % 171.73% 69.95% -67.90% -8.02% -26.14% -2.46% -
  Horiz. % 98.23% 36.15% 21.27% 66.27% 72.05% 97.54% 100.00%
Total Cost 366,090 832,012 798,747 828,938 689,594 622,540 462,896 -3.83%
  YoY % -56.00% 4.16% -3.64% 20.21% 10.77% 34.49% -
  Horiz. % 79.09% 179.74% 172.55% 179.08% 148.97% 134.49% 100.00%
Net Worth 1,773,208 1,334,844 426,742 279,327 144,858 121,874 68,519 71.94%
  YoY % 32.84% 212.80% 52.77% 92.83% 18.86% 77.87% -
  Horiz. % 2,587.90% 1,948.13% 622.81% 407.66% 211.41% 177.87% 100.00%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 21,363 14,261 0 0 0 0 0 -
  YoY % 49.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.81% 100.00% - - - - -
Div Payout % 9.51 % 5.76 % - % - % - % - % - % -
  YoY % 65.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.10% 100.00% - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,773,208 1,334,844 426,742 279,327 144,858 121,874 68,519 71.94%
  YoY % 32.84% 212.80% 52.77% 92.83% 18.86% 77.87% -
  Horiz. % 2,587.90% 1,948.13% 622.81% 407.66% 211.41% 177.87% 100.00%
NOSH 1,068,198 950,743 213,371 196,294 72,429 68,468 68,519 58.02%
  YoY % 12.35% 345.58% 8.70% 171.02% 5.79% -0.07% -
  Horiz. % 1,558.98% 1,387.56% 311.40% 286.48% 105.71% 99.93% 100.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 37.09 % 23.21 % 15.19 % 4.19 % 3.66 % 2.85 % 1.57 % 69.35%
  YoY % 59.80% 52.80% 262.53% 14.48% 28.42% 81.53% -
  Horiz. % 2,362.42% 1,478.34% 967.52% 266.88% 233.12% 181.53% 100.00%
ROE 12.67 % 18.55 % 32.75 % 12.13 % 18.34 % 15.21 % 11.60 % 1.48%
  YoY % -31.70% -43.36% 169.99% -33.86% 20.58% 31.12% -
  Horiz. % 109.22% 159.91% 282.33% 104.57% 158.10% 131.12% 100.00%
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 54.48 113.96 441.42 440.78 988.30 935.93 686.36 -34.43%
  YoY % -52.19% -74.18% 0.15% -55.40% 5.60% 36.36% -
  Horiz. % 7.94% 16.60% 64.31% 64.22% 143.99% 136.36% 100.00%
EPS 21.03 26.05 65.50 17.26 36.68 27.08 11.60 10.42%
  YoY % -19.27% -60.23% 279.49% -52.94% 35.45% 133.45% -
  Horiz. % 181.29% 224.57% 564.66% 148.79% 316.21% 233.45% 100.00%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% - - - - -
NAPS 1.6600 1.4040 2.0000 1.4230 2.0000 1.7800 1.0000 8.81%
  YoY % 18.23% -29.80% 40.55% -28.85% 12.36% 78.00% -
  Horiz. % 166.00% 140.40% 200.00% 142.30% 200.00% 178.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 52.94 98.57 85.69 78.72 65.12 58.30 42.79 3.61%
  YoY % -46.29% 15.03% 8.85% 20.88% 11.70% 36.25% -
  Horiz. % 123.72% 230.36% 200.26% 183.97% 152.19% 136.25% 100.00%
EPS 20.44 22.53 12.71 3.08 2.42 1.69 0.72 74.61%
  YoY % -9.28% 77.26% 312.66% 27.27% 43.20% 134.72% -
  Horiz. % 2,838.89% 3,129.17% 1,765.28% 427.78% 336.11% 234.72% 100.00%
DPS 1.94 1.30 0.00 0.00 0.00 0.00 0.00 -
  YoY % 49.23% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.23% 100.00% - - - - -
NAPS 1.6132 1.2144 0.3882 0.2541 0.1318 0.1109 0.0623 71.96%
  YoY % 32.84% 212.83% 52.77% 92.79% 18.85% 78.01% -
  Horiz. % 2,589.41% 1,949.28% 623.11% 407.87% 211.56% 178.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.7300 2.8400 7.4000 2.2000 1.9900 0.9800 0.6400 -
P/RPS 5.01 2.49 1.68 0.50 0.20 0.10 0.09 95.34%
  YoY % 101.20% 48.21% 236.00% 150.00% 100.00% 11.11% -
  Horiz. % 5,566.67% 2,766.67% 1,866.67% 555.56% 222.22% 111.11% 100.00%
P/EPS 12.98 10.90 11.30 12.74 5.42 3.62 5.52 15.31%
  YoY % 19.08% -3.54% -11.30% 135.06% 49.72% -34.42% -
  Horiz. % 235.14% 197.46% 204.71% 230.80% 98.19% 65.58% 100.00%
EY 7.70 9.17 8.85 7.85 18.43 27.63 18.13 -13.30%
  YoY % -16.03% 3.62% 12.74% -57.41% -33.30% 52.40% -
  Horiz. % 42.47% 50.58% 48.81% 43.30% 101.65% 152.40% 100.00%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
  YoY % 37.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.74% 100.00% - - - - -
P/NAPS 1.64 2.02 3.70 1.55 1.00 0.55 0.64 16.97%
  YoY % -18.81% -45.41% 138.71% 55.00% 81.82% -14.06% -
  Horiz. % 256.25% 315.62% 578.12% 242.19% 156.25% 85.94% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 -
Price 2.7500 2.8200 8.9000 2.5400 1.7300 1.0100 0.9500 -
P/RPS 5.05 2.47 2.02 0.58 0.18 0.11 0.14 81.72%
  YoY % 104.45% 22.28% 248.28% 222.22% 63.64% -21.43% -
  Horiz. % 3,607.14% 1,764.29% 1,442.86% 414.29% 128.57% 78.57% 100.00%
P/EPS 13.08 10.82 13.59 14.71 4.72 3.73 8.19 8.11%
  YoY % 20.89% -20.38% -7.61% 211.65% 26.54% -54.46% -
  Horiz. % 159.71% 132.11% 165.93% 179.61% 57.63% 45.54% 100.00%
EY 7.65 9.24 7.36 6.80 21.20 26.81 12.21 -7.49%
  YoY % -17.21% 25.54% 8.24% -67.92% -20.93% 119.57% -
  Horiz. % 62.65% 75.68% 60.28% 55.69% 173.63% 219.57% 100.00%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
  YoY % 37.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.74% 100.00% - - - - -
P/NAPS 1.66 2.01 4.45 1.78 0.87 0.57 0.95 9.74%
  YoY % -17.41% -54.83% 150.00% 104.60% 52.63% -40.00% -
  Horiz. % 174.74% 211.58% 468.42% 187.37% 91.58% 60.00% 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
 
 

266  516  645  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.965+0.12 
 EAH 0.03-0.005 
 SAPNRG 0.120.00 
 KANGER 0.18+0.005 
 INIX 0.335+0.07 
 KNM 0.22+0.01 
 MTRONIC-WA 0.085+0.01 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS