[YINSON] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -11.77%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 1,056,608 715,824 733,216 710,868 787,216 640,818 652,052 38.00%
PBT 56,348 32,769 32,838 29,666 34,400 25,043 21,813 88.37%
Tax -12,276 -6,539 -5,393 -4,564 -5,852 -6,764 -6,392 54.56%
NP 44,072 26,230 27,445 25,102 28,548 18,279 15,421 101.51%
-
NP to SH 42,784 26,569 27,588 25,250 28,620 18,542 15,632 95.78%
-
Tax Rate 21.79% 19.95% 16.42% 15.38% 17.01% 27.01% 29.30% -
Total Cost 1,012,536 689,594 705,770 685,766 758,668 622,539 636,630 36.29%
-
Net Worth 238,733 151,253 146,241 139,714 128,721 121,961 115,048 62.76%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 238,733 151,253 146,241 139,714 128,721 121,961 115,048 62.76%
NOSH 187,978 72,404 72,396 72,391 68,468 68,502 68,481 96.16%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 4.17% 3.66% 3.74% 3.53% 3.63% 2.85% 2.37% -
ROE 17.92% 17.57% 18.86% 18.07% 22.23% 15.20% 13.59% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 562.09 988.64 1,012.77 981.98 1,149.74 935.47 952.16 -29.65%
EPS 22.76 36.69 38.11 34.88 41.80 27.07 22.83 -0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 2.089 2.02 1.93 1.88 1.7804 1.68 -17.02%
Adjusted Per Share Value based on latest NOSH - 72,450
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 33.18 22.48 23.03 22.32 24.72 20.12 20.48 37.98%
EPS 1.34 0.83 0.87 0.79 0.90 0.58 0.49 95.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.0475 0.0459 0.0439 0.0404 0.0383 0.0361 62.89%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.78 1.99 1.91 2.20 1.08 0.98 0.90 -
P/RPS 0.32 0.20 0.19 0.22 0.09 0.10 0.09 133.13%
P/EPS 7.82 5.42 5.01 6.31 2.58 3.62 3.94 57.99%
EY 12.79 18.44 19.95 15.85 38.70 27.62 25.36 -36.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.95 0.95 1.14 0.57 0.55 0.54 88.83%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 -
Price 2.15 1.73 1.91 1.62 1.82 1.01 1.04 -
P/RPS 0.38 0.17 0.19 0.16 0.16 0.11 0.11 128.69%
P/EPS 9.45 4.71 5.01 4.64 4.35 3.73 4.56 62.61%
EY 10.59 21.21 19.95 21.53 22.97 26.80 21.95 -38.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.83 0.95 0.84 0.97 0.57 0.62 95.25%

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