[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2014 [#4]

Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 239.51%
YoY- 312.44%
Quarter Report
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 829,803 574,584 294,070 941,861 692,426 455,646 228,296 135.84%
PBT 170,209 77,159 37,869 152,072 48,025 31,174 17,970 345.83%
Tax -20,020 -14,831 -6,855 -8,958 -4,606 -3,984 -1,944 371.33%
NP 150,189 62,328 31,014 143,114 43,419 27,190 16,026 342.69%
-
NP to SH 147,772 60,980 30,296 139,751 41,162 25,656 15,405 349.60%
-
Tax Rate 11.76% 19.22% 18.10% 5.89% 9.59% 12.78% 10.82% -
Total Cost 679,614 512,256 263,056 798,747 649,007 428,456 212,270 116.76%
-
Net Worth 1,184,076 1,055,276 564,853 502,777 355,528 350,610 293,316 152.88%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 1,184,076 1,055,276 564,853 502,777 355,528 350,610 293,316 152.88%
NOSH 950,302 949,844 258,277 213,312 213,274 213,266 200,325 181.52%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 18.10% 10.85% 10.55% 15.19% 6.27% 5.97% 7.02% -
ROE 12.48% 5.78% 5.36% 27.80% 11.58% 7.32% 5.25% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 87.32 60.49 113.86 441.54 324.66 213.65 113.96 -16.22%
EPS 15.55 6.42 11.73 20.31 19.30 12.03 7.69 59.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.246 1.111 2.187 2.357 1.667 1.644 1.4642 -10.17%
Adjusted Per Share Value based on latest NOSH - 213,371
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 27.08 18.75 9.60 30.74 22.60 14.87 7.45 135.85%
EPS 4.82 1.99 0.99 4.56 1.34 0.84 0.50 351.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3864 0.3444 0.1843 0.1641 0.116 0.1144 0.0957 152.91%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.91 2.95 8.53 7.40 4.84 4.90 2.79 -
P/RPS 3.33 4.88 7.49 1.68 1.49 2.29 2.45 22.63%
P/EPS 18.71 45.95 72.72 11.30 25.08 40.73 36.28 -35.61%
EY 5.34 2.18 1.38 8.85 3.99 2.46 2.76 55.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.66 3.90 3.14 2.90 2.98 1.91 14.45%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 -
Price 2.81 3.38 2.86 8.90 6.58 4.86 4.72 -
P/RPS 3.22 5.59 2.51 2.02 2.03 2.27 4.14 -15.38%
P/EPS 18.07 52.65 24.38 13.58 34.09 40.40 61.38 -55.64%
EY 5.53 1.90 4.10 7.36 2.93 2.48 1.63 125.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.04 1.31 3.78 3.95 2.96 3.22 -20.97%

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