[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 66.54%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 294,070 941,861 692,426 455,646 228,296 865,221 692,474 -43.59%
PBT 37,869 152,072 48,025 31,174 17,970 44,439 38,440 -0.99%
Tax -6,855 -8,958 -4,606 -3,984 -1,944 -8,156 -7,412 -5.08%
NP 31,014 143,114 43,419 27,190 16,026 36,283 31,028 -0.03%
-
NP to SH 30,296 139,751 41,162 25,656 15,405 33,884 29,051 2.84%
-
Tax Rate 18.10% 5.89% 9.59% 12.78% 10.82% 18.35% 19.28% -
Total Cost 263,056 798,747 649,007 428,456 212,270 828,938 661,446 -46.01%
-
Net Worth 564,853 502,777 355,528 350,610 293,316 275,425 263,029 66.68%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 564,853 502,777 355,528 350,610 293,316 275,425 263,029 66.68%
NOSH 258,277 213,312 213,274 213,266 200,325 196,172 196,290 20.13%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 10.55% 15.19% 6.27% 5.97% 7.02% 4.19% 4.48% -
ROE 5.36% 27.80% 11.58% 7.32% 5.25% 12.30% 11.04% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 113.86 441.54 324.66 213.65 113.96 441.05 352.78 -53.04%
EPS 11.73 20.31 19.30 12.03 7.69 17.27 14.80 -14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.187 2.357 1.667 1.644 1.4642 1.404 1.34 38.74%
Adjusted Per Share Value based on latest NOSH - 213,118
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 9.23 29.58 21.74 14.31 7.17 27.17 21.75 -43.61%
EPS 0.95 4.39 1.29 0.81 0.48 1.06 0.91 2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.1579 0.1116 0.1101 0.0921 0.0865 0.0826 66.69%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 8.53 7.40 4.84 4.90 2.79 2.20 1.80 -
P/RPS 7.49 1.68 1.49 2.29 2.45 0.50 0.51 502.66%
P/EPS 72.72 11.30 25.08 40.73 36.28 12.74 12.16 230.54%
EY 1.38 8.85 3.99 2.46 2.76 7.85 8.22 -69.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 3.14 2.90 2.98 1.91 1.57 1.34 104.24%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 -
Price 2.86 8.90 6.58 4.86 4.72 2.54 2.11 -
P/RPS 2.51 2.02 2.03 2.27 4.14 0.58 0.60 160.30%
P/EPS 24.38 13.58 34.09 40.40 61.38 14.71 14.26 43.12%
EY 4.10 7.36 2.93 2.48 1.63 6.80 7.01 -30.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 3.78 3.95 2.96 3.22 1.81 1.57 -11.39%

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