[YINSON] QoQ Annualized Quarter Result on 31-Oct-2013 [#3]

Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 6.96%
YoY- 41.69%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 1,149,168 1,176,280 941,861 923,234 911,292 913,184 865,221 20.89%
PBT 154,318 151,476 152,072 64,033 62,348 71,880 44,439 129.83%
Tax -29,662 -27,420 -8,958 -6,141 -7,968 -7,776 -8,156 137.05%
NP 124,656 124,056 143,114 57,892 54,380 64,104 36,283 128.20%
-
NP to SH 121,960 121,184 139,751 54,882 51,312 61,620 33,884 135.41%
-
Tax Rate 19.22% 18.10% 5.89% 9.59% 12.78% 10.82% 18.35% -
Total Cost 1,024,512 1,052,224 798,747 865,342 856,912 849,080 828,938 15.21%
-
Net Worth 1,055,276 564,853 502,777 355,528 350,610 293,316 275,425 145.45%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 1,055,276 564,853 502,777 355,528 350,610 293,316 275,425 145.45%
NOSH 949,844 258,277 213,312 213,274 213,266 200,325 196,172 187.03%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 10.85% 10.55% 15.19% 6.27% 5.97% 7.02% 4.19% -
ROE 11.56% 21.45% 27.80% 15.44% 14.64% 21.01% 12.30% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 120.98 455.43 441.54 432.89 427.30 455.85 441.05 -57.88%
EPS 12.84 46.92 20.31 25.73 24.06 30.76 17.27 -17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 2.187 2.357 1.667 1.644 1.4642 1.404 -14.48%
Adjusted Per Share Value based on latest NOSH - 213,287
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 36.09 36.94 29.58 28.99 28.62 28.68 27.17 20.89%
EPS 3.83 3.81 4.39 1.72 1.61 1.94 1.06 136.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3314 0.1774 0.1579 0.1116 0.1101 0.0921 0.0865 145.44%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.95 8.53 7.40 4.84 4.90 2.79 2.20 -
P/RPS 2.44 1.87 1.68 1.12 1.15 0.61 0.50 188.54%
P/EPS 22.98 18.18 11.30 18.81 20.37 9.07 12.74 48.33%
EY 4.35 5.50 8.85 5.32 4.91 11.03 7.85 -32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.90 3.14 2.90 2.98 1.91 1.57 42.25%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 -
Price 3.38 2.86 8.90 6.58 4.86 4.72 2.54 -
P/RPS 2.79 0.63 2.02 1.52 1.14 1.04 0.58 185.78%
P/EPS 26.32 6.10 13.58 25.57 20.20 15.34 14.71 47.54%
EY 3.80 16.41 7.36 3.91 4.95 6.52 6.80 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 1.31 3.78 3.95 2.96 3.22 1.81 41.43%

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