[YINSON] QoQ Annualized Quarter Result on 31-Jan-2012 [#4]

Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -3.69%
YoY- 43.29%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 923,298 999,840 1,056,608 715,824 733,216 710,868 787,216 11.16%
PBT 51,253 53,918 56,348 32,769 32,838 29,666 34,400 30.29%
Tax -9,882 -10,514 -12,276 -6,539 -5,393 -4,564 -5,852 41.58%
NP 41,370 43,404 44,072 26,230 27,445 25,102 28,548 27.91%
-
NP to SH 38,734 41,086 42,784 26,569 27,588 25,250 28,620 22.24%
-
Tax Rate 19.28% 19.50% 21.79% 19.95% 16.42% 15.38% 17.01% -
Total Cost 881,928 956,436 1,012,536 689,594 705,770 685,766 758,668 10.50%
-
Net Worth 263,029 259,975 238,733 151,253 146,241 139,714 128,721 60.68%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 263,029 259,975 238,733 151,253 146,241 139,714 128,721 60.68%
NOSH 196,290 196,208 187,978 72,404 72,396 72,391 68,468 101.16%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 4.48% 4.34% 4.17% 3.66% 3.74% 3.53% 3.63% -
ROE 14.73% 15.80% 17.92% 17.57% 18.86% 18.07% 22.23% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 470.37 509.58 562.09 988.64 1,012.77 981.98 1,149.74 -44.74%
EPS 19.73 20.94 22.76 36.69 38.11 34.88 41.80 -39.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.325 1.27 2.089 2.02 1.93 1.88 -20.12%
Adjusted Per Share Value based on latest NOSH - 72,429
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 28.98 31.39 33.17 22.47 23.02 22.31 24.71 11.15%
EPS 1.22 1.29 1.34 0.83 0.87 0.79 0.90 22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0816 0.0749 0.0475 0.0459 0.0439 0.0404 60.74%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.80 2.10 1.78 1.99 1.91 2.20 1.08 -
P/RPS 0.38 0.41 0.32 0.20 0.19 0.22 0.09 160.09%
P/EPS 9.12 10.03 7.82 5.42 5.01 6.31 2.58 131.16%
EY 10.96 9.97 12.79 18.44 19.95 15.85 38.70 -56.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.58 1.40 0.95 0.95 1.14 0.57 76.34%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 -
Price 2.11 1.81 2.15 1.73 1.91 1.62 1.82 -
P/RPS 0.45 0.36 0.38 0.17 0.19 0.16 0.16 98.62%
P/EPS 10.69 8.64 9.45 4.71 5.01 4.64 4.35 81.61%
EY 9.35 11.57 10.59 21.21 19.95 21.53 22.97 -44.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.37 1.69 0.83 0.95 0.84 0.97 37.65%

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