[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2011 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 76.45%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 264,152 715,824 549,912 355,434 196,804 640,818 489,039 -33.70%
PBT 14,087 32,769 24,629 14,833 8,600 25,043 16,360 -9.49%
Tax -3,069 -6,539 -4,045 -2,282 -1,463 -6,764 -4,794 -25.74%
NP 11,018 26,230 20,584 12,551 7,137 18,279 11,566 -3.18%
-
NP to SH 10,696 26,569 20,691 12,625 7,155 18,542 11,724 -5.93%
-
Tax Rate 21.79% 19.95% 16.42% 15.38% 17.01% 27.01% 29.30% -
Total Cost 253,134 689,594 529,328 342,883 189,667 622,539 477,473 -34.52%
-
Net Worth 238,733 151,253 146,241 139,714 128,721 121,961 115,048 62.76%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 238,733 151,253 146,241 139,714 128,721 121,961 115,048 62.76%
NOSH 187,978 72,404 72,396 72,391 68,468 68,502 68,481 96.16%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 4.17% 3.66% 3.74% 3.53% 3.63% 2.85% 2.37% -
ROE 4.48% 17.57% 14.15% 9.04% 5.56% 15.20% 10.19% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 140.52 988.64 759.58 490.99 287.44 935.47 714.12 -66.20%
EPS 5.69 36.69 28.58 17.44 10.45 27.07 17.12 -52.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 2.089 2.02 1.93 1.88 1.7804 1.68 -17.02%
Adjusted Per Share Value based on latest NOSH - 72,450
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 8.24 22.33 17.16 11.09 6.14 19.99 15.26 -33.71%
EPS 0.33 0.83 0.65 0.39 0.22 0.58 0.37 -7.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0472 0.0456 0.0436 0.0402 0.0381 0.0359 62.76%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.78 1.99 1.91 2.20 1.08 0.98 0.90 -
P/RPS 1.27 0.20 0.25 0.45 0.38 0.10 0.13 357.62%
P/EPS 31.28 5.42 6.68 12.61 10.33 3.62 5.26 228.59%
EY 3.20 18.44 14.96 7.93 9.68 27.62 19.02 -69.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.95 0.95 1.14 0.57 0.55 0.54 88.83%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 -
Price 2.15 1.73 1.91 1.62 1.82 1.01 1.04 -
P/RPS 1.53 0.17 0.25 0.33 0.63 0.11 0.15 370.99%
P/EPS 37.79 4.71 6.68 9.29 17.42 3.73 6.07 238.79%
EY 2.65 21.21 14.96 10.77 5.74 26.80 16.46 -70.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.83 0.95 0.84 0.97 0.57 0.62 95.25%

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