[YINSON] QoQ Annualized Quarter Result on 31-Oct-2011 [#3]

Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 9.26%
YoY- 76.48%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 999,840 1,056,608 715,824 733,216 710,868 787,216 640,818 34.55%
PBT 53,918 56,348 32,769 32,838 29,666 34,400 25,043 66.81%
Tax -10,514 -12,276 -6,539 -5,393 -4,564 -5,852 -6,764 34.22%
NP 43,404 44,072 26,230 27,445 25,102 28,548 18,279 78.07%
-
NP to SH 41,086 42,784 26,569 27,588 25,250 28,620 18,542 70.04%
-
Tax Rate 19.50% 21.79% 19.95% 16.42% 15.38% 17.01% 27.01% -
Total Cost 956,436 1,012,536 689,594 705,770 685,766 758,668 622,539 33.18%
-
Net Worth 259,975 238,733 151,253 146,241 139,714 128,721 121,961 65.70%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 259,975 238,733 151,253 146,241 139,714 128,721 121,961 65.70%
NOSH 196,208 187,978 72,404 72,396 72,391 68,468 68,502 101.81%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 4.34% 4.17% 3.66% 3.74% 3.53% 3.63% 2.85% -
ROE 15.80% 17.92% 17.57% 18.86% 18.07% 22.23% 15.20% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 509.58 562.09 988.64 1,012.77 981.98 1,149.74 935.47 -33.32%
EPS 20.94 22.76 36.69 38.11 34.88 41.80 27.07 -15.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.325 1.27 2.089 2.02 1.93 1.88 1.7804 -17.89%
Adjusted Per Share Value based on latest NOSH - 72,405
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 31.40 33.18 22.48 23.03 22.32 24.72 20.12 34.58%
EPS 1.29 1.34 0.83 0.87 0.79 0.90 0.58 70.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.075 0.0475 0.0459 0.0439 0.0404 0.0383 65.65%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.10 1.78 1.99 1.91 2.20 1.08 0.98 -
P/RPS 0.41 0.32 0.20 0.19 0.22 0.09 0.10 156.38%
P/EPS 10.03 7.82 5.42 5.01 6.31 2.58 3.62 97.39%
EY 9.97 12.79 18.44 19.95 15.85 38.70 27.62 -49.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.40 0.95 0.95 1.14 0.57 0.55 102.21%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 -
Price 1.81 2.15 1.73 1.91 1.62 1.82 1.01 -
P/RPS 0.36 0.38 0.17 0.19 0.16 0.16 0.11 120.59%
P/EPS 8.64 9.45 4.71 5.01 4.64 4.35 3.73 75.15%
EY 11.57 10.59 21.21 19.95 21.53 22.97 26.80 -42.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.69 0.83 0.95 0.84 0.97 0.57 79.52%

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