[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2012 [#3]

Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 41.42%
YoY- 40.4%
Quarter Report
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 455,646 228,296 865,221 692,474 499,920 264,152 715,824 -26.02%
PBT 31,174 17,970 44,439 38,440 26,959 14,087 32,769 -3.27%
Tax -3,984 -1,944 -8,156 -7,412 -5,257 -3,069 -6,539 -28.15%
NP 27,190 16,026 36,283 31,028 21,702 11,018 26,230 2.42%
-
NP to SH 25,656 15,405 33,884 29,051 20,543 10,696 26,569 -2.30%
-
Tax Rate 12.78% 10.82% 18.35% 19.28% 19.50% 21.79% 19.95% -
Total Cost 428,456 212,270 828,938 661,446 478,218 253,134 689,594 -27.20%
-
Net Worth 350,610 293,316 275,425 263,029 259,975 238,733 151,253 75.24%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 350,610 293,316 275,425 263,029 259,975 238,733 151,253 75.24%
NOSH 213,266 200,325 196,172 196,290 196,208 187,978 72,404 105.61%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.97% 7.02% 4.19% 4.48% 4.34% 4.17% 3.66% -
ROE 7.32% 5.25% 12.30% 11.04% 7.90% 4.48% 17.57% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 213.65 113.96 441.05 352.78 254.79 140.52 988.64 -64.02%
EPS 12.03 7.69 17.27 14.80 10.47 5.69 36.69 -52.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.644 1.4642 1.404 1.34 1.325 1.27 2.089 -14.77%
Adjusted Per Share Value based on latest NOSH - 196,036
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 14.31 7.17 27.17 21.74 15.70 8.29 22.48 -26.02%
EPS 0.81 0.48 1.06 0.91 0.65 0.34 0.83 -1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.0921 0.0865 0.0826 0.0816 0.075 0.0475 75.23%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 4.90 2.79 2.20 1.80 2.10 1.78 1.99 -
P/RPS 2.29 2.45 0.50 0.51 0.82 1.27 0.20 408.76%
P/EPS 40.73 36.28 12.74 12.16 20.06 31.28 5.42 284.12%
EY 2.46 2.76 7.85 8.22 4.99 3.20 18.44 -73.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 1.91 1.57 1.34 1.58 1.40 0.95 114.43%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 -
Price 4.86 4.72 2.54 2.11 1.81 2.15 1.73 -
P/RPS 2.27 4.14 0.58 0.60 0.71 1.53 0.17 463.72%
P/EPS 40.40 61.38 14.71 14.26 17.29 37.79 4.71 319.57%
EY 2.48 1.63 6.80 7.01 5.78 2.65 21.21 -76.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 3.22 1.81 1.57 1.37 1.69 0.83 133.60%

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