[YINSON] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -15.23%
YoY- 151.32%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 710,868 787,216 640,818 652,052 665,704 737,256 470,288 31.80%
PBT 29,666 34,400 25,043 21,813 24,558 25,360 10,223 103.84%
Tax -4,564 -5,852 -6,764 -6,392 -6,262 -6,684 -2,831 37.61%
NP 25,102 28,548 18,279 15,421 18,296 18,676 7,392 126.43%
-
NP to SH 25,250 28,620 18,542 15,632 18,440 18,924 7,950 116.52%
-
Tax Rate 15.38% 17.01% 27.01% 29.30% 25.50% 26.36% 27.69% -
Total Cost 685,766 758,668 622,539 636,630 647,408 718,580 462,896 30.04%
-
Net Worth 139,714 128,721 121,961 115,048 114,393 109,545 105,504 20.65%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 139,714 128,721 121,961 115,048 114,393 109,545 105,504 20.65%
NOSH 72,391 68,468 68,502 68,481 68,499 68,465 68,509 3.75%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 3.53% 3.63% 2.85% 2.37% 2.75% 2.53% 1.57% -
ROE 18.07% 22.23% 15.20% 13.59% 16.12% 17.28% 7.54% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 981.98 1,149.74 935.47 952.16 971.84 1,076.82 686.46 27.04%
EPS 34.88 41.80 27.07 22.83 26.92 27.64 11.61 108.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.88 1.7804 1.68 1.67 1.60 1.54 16.28%
Adjusted Per Share Value based on latest NOSH - 68,415
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 22.18 24.56 19.99 20.34 20.77 23.00 14.67 31.83%
EPS 0.79 0.89 0.58 0.49 0.58 0.59 0.25 115.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0402 0.0381 0.0359 0.0357 0.0342 0.0329 20.71%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.20 1.08 0.98 0.90 0.75 0.82 0.64 -
P/RPS 0.22 0.09 0.10 0.09 0.08 0.08 0.09 81.75%
P/EPS 6.31 2.58 3.62 3.94 2.79 2.97 5.52 9.35%
EY 15.85 38.70 27.62 25.36 35.89 33.71 18.13 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.57 0.55 0.54 0.45 0.51 0.42 94.93%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 29/06/10 29/03/10 -
Price 1.62 1.82 1.01 1.04 0.76 0.78 0.95 -
P/RPS 0.16 0.16 0.11 0.11 0.08 0.07 0.14 9.33%
P/EPS 4.64 4.35 3.73 4.56 2.82 2.82 8.19 -31.60%
EY 21.53 22.97 26.80 21.95 35.42 35.44 12.21 46.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.57 0.62 0.46 0.49 0.62 22.50%

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