[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -59.74%
YoY- 49.49%
Quarter Report
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 865,221 692,474 499,920 264,152 715,824 549,912 355,434 80.47%
PBT 44,439 38,440 26,959 14,087 32,769 24,629 14,833 107.13%
Tax -8,156 -7,412 -5,257 -3,069 -6,539 -4,045 -2,282 132.86%
NP 36,283 31,028 21,702 11,018 26,230 20,584 12,551 102.27%
-
NP to SH 33,884 29,051 20,543 10,696 26,569 20,691 12,625 92.54%
-
Tax Rate 18.35% 19.28% 19.50% 21.79% 19.95% 16.42% 15.38% -
Total Cost 828,938 661,446 478,218 253,134 689,594 529,328 342,883 79.64%
-
Net Worth 275,425 263,029 259,975 238,733 151,253 146,241 139,714 56.89%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 275,425 263,029 259,975 238,733 151,253 146,241 139,714 56.89%
NOSH 196,172 196,290 196,208 187,978 72,404 72,396 72,391 93.78%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.19% 4.48% 4.34% 4.17% 3.66% 3.74% 3.53% -
ROE 12.30% 11.04% 7.90% 4.48% 17.57% 14.15% 9.04% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 441.05 352.78 254.79 140.52 988.64 759.58 490.99 -6.87%
EPS 17.27 14.80 10.47 5.69 36.69 28.58 17.44 -0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.404 1.34 1.325 1.27 2.089 2.02 1.93 -19.03%
Adjusted Per Share Value based on latest NOSH - 187,978
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 27.17 21.74 15.70 8.29 22.48 17.27 11.16 80.48%
EPS 1.06 0.91 0.65 0.34 0.83 0.65 0.40 90.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0826 0.0816 0.075 0.0475 0.0459 0.0439 56.84%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.20 1.80 2.10 1.78 1.99 1.91 2.20 -
P/RPS 0.50 0.51 0.82 1.27 0.20 0.25 0.45 7.24%
P/EPS 12.74 12.16 20.06 31.28 5.42 6.68 12.61 0.68%
EY 7.85 8.22 4.99 3.20 18.44 14.96 7.93 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.34 1.58 1.40 0.95 0.95 1.14 23.66%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 -
Price 2.54 2.11 1.81 2.15 1.73 1.91 1.62 -
P/RPS 0.58 0.60 0.71 1.53 0.17 0.25 0.33 45.38%
P/EPS 14.71 14.26 17.29 37.79 4.71 6.68 9.29 35.66%
EY 6.80 7.01 5.78 2.65 21.21 14.96 10.77 -26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.57 1.37 1.69 0.83 0.95 0.84 66.43%

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