[YINSON] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 81.86%
YoY- 44.03%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 941,861 923,234 911,292 913,184 865,221 923,298 999,840 -3.89%
PBT 152,072 64,033 62,348 71,880 44,439 51,253 53,918 99.24%
Tax -8,958 -6,141 -7,968 -7,776 -8,156 -9,882 -10,514 -10.10%
NP 143,114 57,892 54,380 64,104 36,283 41,370 43,404 121.05%
-
NP to SH 139,751 54,882 51,312 61,620 33,884 38,734 41,086 125.66%
-
Tax Rate 5.89% 9.59% 12.78% 10.82% 18.35% 19.28% 19.50% -
Total Cost 798,747 865,342 856,912 849,080 828,938 881,928 956,436 -11.28%
-
Net Worth 502,777 355,528 350,610 293,316 275,425 263,029 259,975 55.03%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 502,777 355,528 350,610 293,316 275,425 263,029 259,975 55.03%
NOSH 213,312 213,274 213,266 200,325 196,172 196,290 196,208 5.71%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.19% 6.27% 5.97% 7.02% 4.19% 4.48% 4.34% -
ROE 27.80% 15.44% 14.64% 21.01% 12.30% 14.73% 15.80% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 441.54 432.89 427.30 455.85 441.05 470.37 509.58 -9.08%
EPS 20.31 25.73 24.06 30.76 17.27 19.73 20.94 -2.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.357 1.667 1.644 1.4642 1.404 1.34 1.325 46.65%
Adjusted Per Share Value based on latest NOSH - 200,325
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 29.58 28.99 28.62 28.68 27.17 28.99 31.40 -3.89%
EPS 4.39 1.72 1.61 1.94 1.06 1.22 1.29 125.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1579 0.1116 0.1101 0.0921 0.0865 0.0826 0.0816 55.09%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 7.40 4.84 4.90 2.79 2.20 1.80 2.10 -
P/RPS 1.68 1.12 1.15 0.61 0.50 0.38 0.41 155.40%
P/EPS 11.30 18.81 20.37 9.07 12.74 9.12 10.03 8.24%
EY 8.85 5.32 4.91 11.03 7.85 10.96 9.97 -7.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.90 2.98 1.91 1.57 1.34 1.58 57.87%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 -
Price 8.90 6.58 4.86 4.72 2.54 2.11 1.81 -
P/RPS 2.02 1.52 1.14 1.04 0.58 0.45 0.36 214.77%
P/EPS 13.58 25.57 20.20 15.34 14.71 10.69 8.64 35.07%
EY 7.36 3.91 4.95 6.52 6.80 9.35 11.57 -25.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 3.95 2.96 3.22 1.81 1.57 1.37 96.35%

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