[YINSON] QoQ Annualized Quarter Result on 30-Apr-2011 [#1]

Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 54.35%
YoY- 51.24%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 715,824 733,216 710,868 787,216 640,818 652,052 665,704 4.94%
PBT 32,769 32,838 29,666 34,400 25,043 21,813 24,558 21.13%
Tax -6,539 -5,393 -4,564 -5,852 -6,764 -6,392 -6,262 2.91%
NP 26,230 27,445 25,102 28,548 18,279 15,421 18,296 27.06%
-
NP to SH 26,569 27,588 25,250 28,620 18,542 15,632 18,440 27.48%
-
Tax Rate 19.95% 16.42% 15.38% 17.01% 27.01% 29.30% 25.50% -
Total Cost 689,594 705,770 685,766 758,668 622,539 636,630 647,408 4.28%
-
Net Worth 151,253 146,241 139,714 128,721 121,961 115,048 114,393 20.40%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 151,253 146,241 139,714 128,721 121,961 115,048 114,393 20.40%
NOSH 72,404 72,396 72,391 68,468 68,502 68,481 68,499 3.75%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.66% 3.74% 3.53% 3.63% 2.85% 2.37% 2.75% -
ROE 17.57% 18.86% 18.07% 22.23% 15.20% 13.59% 16.12% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 988.64 1,012.77 981.98 1,149.74 935.47 952.16 971.84 1.14%
EPS 36.69 38.11 34.88 41.80 27.07 22.83 26.92 22.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.089 2.02 1.93 1.88 1.7804 1.68 1.67 16.04%
Adjusted Per Share Value based on latest NOSH - 68,468
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 22.48 23.03 22.32 24.72 20.12 20.48 20.91 4.93%
EPS 0.83 0.87 0.79 0.90 0.58 0.49 0.58 26.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0459 0.0439 0.0404 0.0383 0.0361 0.0359 20.46%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.99 1.91 2.20 1.08 0.98 0.90 0.75 -
P/RPS 0.20 0.19 0.22 0.09 0.10 0.09 0.08 83.89%
P/EPS 5.42 5.01 6.31 2.58 3.62 3.94 2.79 55.50%
EY 18.44 19.95 15.85 38.70 27.62 25.36 35.89 -35.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.14 0.57 0.55 0.54 0.45 64.34%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 -
Price 1.73 1.91 1.62 1.82 1.01 1.04 0.76 -
P/RPS 0.17 0.19 0.16 0.16 0.11 0.11 0.08 65.06%
P/EPS 4.71 5.01 4.64 4.35 3.73 4.56 2.82 40.63%
EY 21.21 19.95 21.53 22.97 26.80 21.95 35.42 -28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.95 0.84 0.97 0.57 0.62 0.46 48.05%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment