[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2014 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 101.28%
YoY- 137.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 256,598 1,083,424 829,803 574,584 294,070 941,861 692,426 -48.50%
PBT 19,937 279,380 170,209 77,159 37,869 152,072 48,025 -44.43%
Tax -9,199 -27,968 -20,020 -14,831 -6,855 -8,958 -4,606 58.79%
NP 10,738 251,412 150,189 62,328 31,014 143,114 43,419 -60.70%
-
NP to SH 10,445 247,677 147,772 60,980 30,296 139,751 41,162 -60.01%
-
Tax Rate 46.14% 10.01% 11.76% 19.22% 18.10% 5.89% 9.59% -
Total Cost 245,860 832,012 679,614 512,256 263,056 798,747 649,007 -47.73%
-
Net Worth 1,454,026 1,334,854 1,184,076 1,055,276 564,853 502,777 355,528 156.40%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 14,257 - - - - - -
Div Payout % - 5.76% - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 1,454,026 1,334,854 1,184,076 1,055,276 564,853 502,777 355,528 156.40%
NOSH 1,034,158 950,479 950,302 949,844 258,277 213,312 213,274 187.31%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.18% 23.21% 18.10% 10.85% 10.55% 15.19% 6.27% -
ROE 0.72% 18.55% 12.48% 5.78% 5.36% 27.80% 11.58% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 24.81 113.99 87.32 60.49 113.86 441.54 324.66 -82.07%
EPS 1.01 26.06 15.55 6.42 11.73 20.31 19.30 -86.08%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.406 1.4044 1.246 1.111 2.187 2.357 1.667 -10.75%
Adjusted Per Share Value based on latest NOSH - 949,969
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 8.06 34.02 26.06 18.04 9.23 29.58 21.74 -48.48%
EPS 0.33 7.78 4.64 1.91 0.95 4.39 1.29 -59.80%
DPS 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4566 0.4192 0.3718 0.3314 0.1774 0.1579 0.1116 156.46%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.91 2.84 2.91 2.95 8.53 7.40 4.84 -
P/RPS 11.73 2.49 3.33 4.88 7.49 1.68 1.49 297.23%
P/EPS 288.12 10.90 18.71 45.95 72.72 11.30 25.08 411.41%
EY 0.35 9.18 5.34 2.18 1.38 8.85 3.99 -80.34%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.02 2.34 2.66 3.90 3.14 2.90 -20.17%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 -
Price 3.05 2.82 2.81 3.38 2.86 8.90 6.58 -
P/RPS 12.29 2.47 3.22 5.59 2.51 2.02 2.03 233.27%
P/EPS 301.98 10.82 18.07 52.65 24.38 13.58 34.09 329.83%
EY 0.33 9.24 5.53 1.90 4.10 7.36 2.93 -76.77%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.01 2.26 3.04 1.31 3.78 3.95 -32.99%

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