[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2011 [#3]

Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 63.89%
YoY- 76.48%
Quarter Report
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 499,920 264,152 715,824 549,912 355,434 196,804 640,818 -15.26%
PBT 26,959 14,087 32,769 24,629 14,833 8,600 25,043 5.04%
Tax -5,257 -3,069 -6,539 -4,045 -2,282 -1,463 -6,764 -15.48%
NP 21,702 11,018 26,230 20,584 12,551 7,137 18,279 12.13%
-
NP to SH 20,543 10,696 26,569 20,691 12,625 7,155 18,542 7.07%
-
Tax Rate 19.50% 21.79% 19.95% 16.42% 15.38% 17.01% 27.01% -
Total Cost 478,218 253,134 689,594 529,328 342,883 189,667 622,539 -16.13%
-
Net Worth 259,975 238,733 151,253 146,241 139,714 128,721 121,961 65.70%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 259,975 238,733 151,253 146,241 139,714 128,721 121,961 65.70%
NOSH 196,208 187,978 72,404 72,396 72,391 68,468 68,502 101.81%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 4.34% 4.17% 3.66% 3.74% 3.53% 3.63% 2.85% -
ROE 7.90% 4.48% 17.57% 14.15% 9.04% 5.56% 15.20% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 254.79 140.52 988.64 759.58 490.99 287.44 935.47 -58.01%
EPS 10.47 5.69 36.69 28.58 17.44 10.45 27.07 -46.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.325 1.27 2.089 2.02 1.93 1.88 1.7804 -17.89%
Adjusted Per Share Value based on latest NOSH - 72,405
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 15.70 8.29 22.48 17.27 11.16 6.18 20.12 -15.25%
EPS 0.65 0.34 0.83 0.65 0.40 0.22 0.58 7.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.075 0.0475 0.0459 0.0439 0.0404 0.0383 65.65%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.10 1.78 1.99 1.91 2.20 1.08 0.98 -
P/RPS 0.82 1.27 0.20 0.25 0.45 0.38 0.10 307.16%
P/EPS 20.06 31.28 5.42 6.68 12.61 10.33 3.62 213.47%
EY 4.99 3.20 18.44 14.96 7.93 9.68 27.62 -68.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.40 0.95 0.95 1.14 0.57 0.55 102.21%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 -
Price 1.81 2.15 1.73 1.91 1.62 1.82 1.01 -
P/RPS 0.71 1.53 0.17 0.25 0.33 0.63 0.11 247.05%
P/EPS 17.29 37.79 4.71 6.68 9.29 17.42 3.73 178.26%
EY 5.78 2.65 21.21 14.96 10.77 5.74 26.80 -64.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.69 0.83 0.95 0.84 0.97 0.57 79.52%

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