[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2011 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- -61.41%
YoY- 51.24%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 715,824 549,912 355,434 196,804 640,818 489,039 332,852 66.37%
PBT 32,769 24,629 14,833 8,600 25,043 16,360 12,279 92.05%
Tax -6,539 -4,045 -2,282 -1,463 -6,764 -4,794 -3,131 63.16%
NP 26,230 20,584 12,551 7,137 18,279 11,566 9,148 101.44%
-
NP to SH 26,569 20,691 12,625 7,155 18,542 11,724 9,220 102.11%
-
Tax Rate 19.95% 16.42% 15.38% 17.01% 27.01% 29.30% 25.50% -
Total Cost 689,594 529,328 342,883 189,667 622,539 477,473 323,704 65.33%
-
Net Worth 151,253 146,241 139,714 128,721 121,961 115,048 114,393 20.40%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 151,253 146,241 139,714 128,721 121,961 115,048 114,393 20.40%
NOSH 72,404 72,396 72,391 68,468 68,502 68,481 68,499 3.75%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.66% 3.74% 3.53% 3.63% 2.85% 2.37% 2.75% -
ROE 17.57% 14.15% 9.04% 5.56% 15.20% 10.19% 8.06% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 988.64 759.58 490.99 287.44 935.47 714.12 485.92 60.35%
EPS 36.69 28.58 17.44 10.45 27.07 17.12 13.46 94.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.089 2.02 1.93 1.88 1.7804 1.68 1.67 16.04%
Adjusted Per Share Value based on latest NOSH - 68,468
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 22.48 17.27 11.16 6.18 20.12 15.36 10.45 66.41%
EPS 0.83 0.65 0.40 0.22 0.58 0.37 0.29 101.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0459 0.0439 0.0404 0.0383 0.0361 0.0359 20.46%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.99 1.91 2.20 1.08 0.98 0.90 0.75 -
P/RPS 0.20 0.25 0.45 0.38 0.10 0.13 0.15 21.07%
P/EPS 5.42 6.68 12.61 10.33 3.62 5.26 5.57 -1.79%
EY 18.44 14.96 7.93 9.68 27.62 19.02 17.95 1.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.14 0.57 0.55 0.54 0.45 64.34%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 -
Price 1.73 1.91 1.62 1.82 1.01 1.04 0.76 -
P/RPS 0.17 0.25 0.33 0.63 0.11 0.15 0.16 4.11%
P/EPS 4.71 6.68 9.29 17.42 3.73 6.07 5.65 -11.39%
EY 21.21 14.96 10.77 5.74 26.80 16.46 17.71 12.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.95 0.84 0.97 0.57 0.62 0.46 48.05%

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