[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 60.44%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 574,584 294,070 941,861 692,426 455,646 228,296 865,221 -23.93%
PBT 77,159 37,869 152,072 48,025 31,174 17,970 44,439 44.60%
Tax -14,831 -6,855 -8,958 -4,606 -3,984 -1,944 -8,156 49.14%
NP 62,328 31,014 143,114 43,419 27,190 16,026 36,283 43.57%
-
NP to SH 60,980 30,296 139,751 41,162 25,656 15,405 33,884 48.11%
-
Tax Rate 19.22% 18.10% 5.89% 9.59% 12.78% 10.82% 18.35% -
Total Cost 512,256 263,056 798,747 649,007 428,456 212,270 828,938 -27.51%
-
Net Worth 1,055,276 564,853 502,777 355,528 350,610 293,316 275,425 145.45%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 1,055,276 564,853 502,777 355,528 350,610 293,316 275,425 145.45%
NOSH 949,844 258,277 213,312 213,274 213,266 200,325 196,172 187.03%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 10.85% 10.55% 15.19% 6.27% 5.97% 7.02% 4.19% -
ROE 5.78% 5.36% 27.80% 11.58% 7.32% 5.25% 12.30% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 60.49 113.86 441.54 324.66 213.65 113.96 441.05 -73.50%
EPS 6.42 11.73 20.31 19.30 12.03 7.69 17.27 -48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 2.187 2.357 1.667 1.644 1.4642 1.404 -14.48%
Adjusted Per Share Value based on latest NOSH - 213,287
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 18.04 9.23 29.58 21.74 14.31 7.17 27.17 -23.94%
EPS 1.91 0.95 4.39 1.29 0.81 0.48 1.06 48.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3314 0.1774 0.1579 0.1116 0.1101 0.0921 0.0865 145.44%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.95 8.53 7.40 4.84 4.90 2.79 2.20 -
P/RPS 4.88 7.49 1.68 1.49 2.29 2.45 0.50 358.61%
P/EPS 45.95 72.72 11.30 25.08 40.73 36.28 12.74 135.73%
EY 2.18 1.38 8.85 3.99 2.46 2.76 7.85 -57.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.90 3.14 2.90 2.98 1.91 1.57 42.25%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 -
Price 3.38 2.86 8.90 6.58 4.86 4.72 2.54 -
P/RPS 5.59 2.51 2.02 2.03 2.27 4.14 0.58 354.76%
P/EPS 52.65 24.38 13.58 34.09 40.40 61.38 14.71 134.53%
EY 1.90 4.10 7.36 2.93 2.48 1.63 6.80 -57.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 1.31 3.78 3.95 2.96 3.22 1.81 41.43%

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