[YINSON] QoQ Annualized Quarter Result on 31-Oct-2014 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 61.55%
YoY- 259.0%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 394,978 1,026,392 1,083,424 1,106,404 1,149,168 1,176,280 941,861 -44.06%
PBT 200,930 79,748 279,380 226,945 154,318 151,476 152,072 20.47%
Tax -23,650 -36,796 -27,968 -26,693 -29,662 -27,420 -8,958 91.36%
NP 177,280 42,952 251,412 200,252 124,656 124,056 143,114 15.38%
-
NP to SH 177,646 41,780 247,677 197,029 121,960 121,184 139,751 17.39%
-
Tax Rate 11.77% 46.14% 10.01% 11.76% 19.22% 18.10% 5.89% -
Total Cost 217,698 983,440 832,012 906,152 1,024,512 1,052,224 798,747 -58.06%
-
Net Worth 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 564,853 502,777 128.62%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - 14,257 - - - - -
Div Payout % - - 5.76% - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 564,853 502,777 128.62%
NOSH 1,067,584 1,034,158 950,479 950,302 949,844 258,277 213,312 193.45%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 44.88% 4.18% 23.21% 18.10% 10.85% 10.55% 15.19% -
ROE 10.26% 2.87% 18.55% 16.64% 11.56% 21.45% 27.80% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 37.00 99.25 113.99 116.43 120.98 455.43 441.54 -80.93%
EPS 16.64 4.04 26.06 20.73 12.84 46.92 20.31 -12.47%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.6225 1.406 1.4044 1.246 1.111 2.187 2.357 -22.09%
Adjusted Per Share Value based on latest NOSH - 950,624
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 12.32 32.03 33.80 34.52 35.86 36.70 29.39 -44.07%
EPS 5.54 1.30 7.73 6.15 3.81 3.78 4.36 17.36%
DPS 0.00 0.00 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.5405 0.4537 0.4165 0.3695 0.3293 0.1762 0.1569 128.61%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 3.06 2.91 2.84 2.91 2.95 8.53 7.40 -
P/RPS 8.27 2.93 2.49 2.50 2.44 1.87 1.68 190.22%
P/EPS 18.39 72.03 10.90 14.04 22.98 18.18 11.30 38.48%
EY 5.44 1.39 9.18 7.12 4.35 5.50 8.85 -27.77%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.07 2.02 2.34 2.66 3.90 3.14 -28.77%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 -
Price 2.90 3.05 2.82 2.81 3.38 2.86 8.90 -
P/RPS 7.84 3.07 2.47 2.41 2.79 0.63 2.02 147.58%
P/EPS 17.43 75.50 10.82 13.55 26.32 6.10 13.58 18.15%
EY 5.74 1.32 9.24 7.38 3.80 16.41 7.36 -15.31%
DY 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.17 2.01 2.26 3.04 1.31 3.78 -39.32%

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