[YINSON] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -5.72%
YoY- 40.4%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 911,292 913,184 865,221 923,298 999,840 1,056,608 715,824 17.48%
PBT 62,348 71,880 44,439 51,253 53,918 56,348 32,769 53.60%
Tax -7,968 -7,776 -8,156 -9,882 -10,514 -12,276 -6,539 14.09%
NP 54,380 64,104 36,283 41,370 43,404 44,072 26,230 62.66%
-
NP to SH 51,312 61,620 33,884 38,734 41,086 42,784 26,569 55.14%
-
Tax Rate 12.78% 10.82% 18.35% 19.28% 19.50% 21.79% 19.95% -
Total Cost 856,912 849,080 828,938 881,928 956,436 1,012,536 689,594 15.59%
-
Net Worth 350,610 293,316 275,425 263,029 259,975 238,733 151,253 75.24%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 350,610 293,316 275,425 263,029 259,975 238,733 151,253 75.24%
NOSH 213,266 200,325 196,172 196,290 196,208 187,978 72,404 105.61%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.97% 7.02% 4.19% 4.48% 4.34% 4.17% 3.66% -
ROE 14.64% 21.01% 12.30% 14.73% 15.80% 17.92% 17.57% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 427.30 455.85 441.05 470.37 509.58 562.09 988.64 -42.86%
EPS 24.06 30.76 17.27 19.73 20.94 22.76 36.69 -24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.644 1.4642 1.404 1.34 1.325 1.27 2.089 -14.77%
Adjusted Per Share Value based on latest NOSH - 196,036
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 28.43 28.49 27.00 28.81 31.20 32.97 22.34 17.45%
EPS 1.60 1.92 1.06 1.21 1.28 1.33 0.83 54.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1094 0.0915 0.0859 0.0821 0.0811 0.0745 0.0472 75.22%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 4.90 2.79 2.20 1.80 2.10 1.78 1.99 -
P/RPS 1.15 0.61 0.50 0.38 0.41 0.32 0.20 221.29%
P/EPS 20.37 9.07 12.74 9.12 10.03 7.82 5.42 141.92%
EY 4.91 11.03 7.85 10.96 9.97 12.79 18.44 -58.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 1.91 1.57 1.34 1.58 1.40 0.95 114.43%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 -
Price 4.86 4.72 2.54 2.11 1.81 2.15 1.73 -
P/RPS 1.14 1.04 0.58 0.45 0.36 0.38 0.17 256.01%
P/EPS 20.20 15.34 14.71 10.69 8.64 9.45 4.71 164.20%
EY 4.95 6.52 6.80 9.35 11.57 10.59 21.21 -62.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 3.22 1.81 1.57 1.37 1.69 0.83 133.60%

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