[YINSON] QoQ Annualized Quarter Result on 31-Jul-2014 [#2]

Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 0.64%
YoY- 137.68%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,026,392 1,083,424 1,106,404 1,149,168 1,176,280 941,861 923,234 7.33%
PBT 79,748 279,380 226,945 154,318 151,476 152,072 64,033 15.80%
Tax -36,796 -27,968 -26,693 -29,662 -27,420 -8,958 -6,141 230.97%
NP 42,952 251,412 200,252 124,656 124,056 143,114 57,892 -18.08%
-
NP to SH 41,780 247,677 197,029 121,960 121,184 139,751 54,882 -16.66%
-
Tax Rate 46.14% 10.01% 11.76% 19.22% 18.10% 5.89% 9.59% -
Total Cost 983,440 832,012 906,152 1,024,512 1,052,224 798,747 865,342 8.92%
-
Net Worth 1,454,026 1,334,854 1,184,076 1,055,276 564,853 502,777 355,528 156.40%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 14,257 - - - - - -
Div Payout % - 5.76% - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 1,454,026 1,334,854 1,184,076 1,055,276 564,853 502,777 355,528 156.40%
NOSH 1,034,158 950,479 950,302 949,844 258,277 213,312 213,274 187.31%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.18% 23.21% 18.10% 10.85% 10.55% 15.19% 6.27% -
ROE 2.87% 18.55% 16.64% 11.56% 21.45% 27.80% 15.44% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 99.25 113.99 116.43 120.98 455.43 441.54 432.89 -62.64%
EPS 4.04 26.06 20.73 12.84 46.92 20.31 25.73 -70.99%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.406 1.4044 1.246 1.111 2.187 2.357 1.667 -10.75%
Adjusted Per Share Value based on latest NOSH - 949,969
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 33.49 35.36 36.11 37.50 38.39 30.74 30.13 7.32%
EPS 1.36 8.08 6.43 3.98 3.95 4.56 1.79 -16.77%
DPS 0.00 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4745 0.4356 0.3864 0.3444 0.1843 0.1641 0.116 156.43%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.91 2.84 2.91 2.95 8.53 7.40 4.84 -
P/RPS 2.93 2.49 2.50 2.44 1.87 1.68 1.12 90.19%
P/EPS 72.03 10.90 14.04 22.98 18.18 11.30 18.81 145.36%
EY 1.39 9.18 7.12 4.35 5.50 8.85 5.32 -59.23%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.02 2.34 2.66 3.90 3.14 2.90 -20.17%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 -
Price 3.05 2.82 2.81 3.38 2.86 8.90 6.58 -
P/RPS 3.07 2.47 2.41 2.79 0.63 2.02 1.52 59.98%
P/EPS 75.50 10.82 13.55 26.32 6.10 13.58 25.57 106.22%
EY 1.32 9.24 7.38 3.80 16.41 7.36 3.91 -51.61%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.01 2.26 3.04 1.31 3.78 3.95 -32.99%

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