[YINSON] QoQ Annualized Quarter Result on 31-Jan-2014 [#4]

Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 154.64%
YoY- 312.44%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 1,106,404 1,149,168 1,176,280 941,861 923,234 911,292 913,184 13.61%
PBT 226,945 154,318 151,476 152,072 64,033 62,348 71,880 114.76%
Tax -26,693 -29,662 -27,420 -8,958 -6,141 -7,968 -7,776 127.04%
NP 200,252 124,656 124,056 143,114 57,892 54,380 64,104 113.25%
-
NP to SH 197,029 121,960 121,184 139,751 54,882 51,312 61,620 116.58%
-
Tax Rate 11.76% 19.22% 18.10% 5.89% 9.59% 12.78% 10.82% -
Total Cost 906,152 1,024,512 1,052,224 798,747 865,342 856,912 849,080 4.41%
-
Net Worth 1,184,076 1,055,276 564,853 502,777 355,528 350,610 293,316 152.88%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 1,184,076 1,055,276 564,853 502,777 355,528 350,610 293,316 152.88%
NOSH 950,302 949,844 258,277 213,312 213,274 213,266 200,325 181.52%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 18.10% 10.85% 10.55% 15.19% 6.27% 5.97% 7.02% -
ROE 16.64% 11.56% 21.45% 27.80% 15.44% 14.64% 21.01% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 116.43 120.98 455.43 441.54 432.89 427.30 455.85 -59.64%
EPS 20.73 12.84 46.92 20.31 25.73 24.06 30.76 -23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.246 1.111 2.187 2.357 1.667 1.644 1.4642 -10.17%
Adjusted Per Share Value based on latest NOSH - 213,371
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 36.11 37.50 38.39 30.74 30.13 29.74 29.80 13.62%
EPS 6.43 3.98 3.95 4.56 1.79 1.67 2.01 116.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3864 0.3444 0.1843 0.1641 0.116 0.1144 0.0957 152.91%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.91 2.95 8.53 7.40 4.84 4.90 2.79 -
P/RPS 2.50 2.44 1.87 1.68 1.12 1.15 0.61 155.44%
P/EPS 14.04 22.98 18.18 11.30 18.81 20.37 9.07 33.70%
EY 7.12 4.35 5.50 8.85 5.32 4.91 11.03 -25.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.66 3.90 3.14 2.90 2.98 1.91 14.45%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 -
Price 2.81 3.38 2.86 8.90 6.58 4.86 4.72 -
P/RPS 2.41 2.79 0.63 2.02 1.52 1.14 1.04 74.84%
P/EPS 13.55 26.32 6.10 13.58 25.57 20.20 15.34 -7.91%
EY 7.38 3.80 16.41 7.36 3.91 4.95 6.52 8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.04 1.31 3.78 3.95 2.96 3.22 -20.97%

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