[YINSON] QoQ Quarter Result on 30-Apr-2011 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 4.96%
YoY- 51.24%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 165,912 194,478 158,630 196,804 151,779 156,187 148,538 7.63%
PBT 8,140 9,796 6,233 8,600 8,682 4,081 5,939 23.31%
Tax -2,494 -1,763 -819 -1,463 -1,970 -1,663 -1,460 42.75%
NP 5,646 8,033 5,414 7,137 6,712 2,418 4,479 16.64%
-
NP to SH 5,878 8,066 5,470 7,155 6,817 2,504 4,489 19.62%
-
Tax Rate 30.64% 18.00% 13.14% 17.01% 22.69% 40.75% 24.58% -
Total Cost 160,266 186,445 153,216 189,667 145,067 153,769 144,059 7.34%
-
Net Worth 144,858 146,259 139,829 128,721 121,874 114,937 114,452 16.95%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 144,858 146,259 139,829 128,721 121,874 114,937 114,452 16.95%
NOSH 72,429 72,405 72,450 68,468 68,468 68,415 68,534 3.74%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.40% 4.13% 3.41% 3.63% 4.42% 1.55% 3.02% -
ROE 4.06% 5.51% 3.91% 5.56% 5.59% 2.18% 3.92% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 229.07 268.59 218.95 287.44 221.68 228.29 216.74 3.74%
EPS 8.12 11.14 7.55 10.45 9.95 3.66 6.55 15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.02 1.93 1.88 1.78 1.68 1.67 12.73%
Adjusted Per Share Value based on latest NOSH - 68,468
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 5.17 6.06 4.95 6.14 4.73 4.87 4.63 7.60%
EPS 0.18 0.25 0.17 0.22 0.21 0.08 0.14 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0452 0.0456 0.0436 0.0401 0.038 0.0358 0.0357 16.98%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.99 1.91 2.20 1.08 0.98 0.90 0.75 -
P/RPS 0.87 0.71 1.00 0.38 0.44 0.39 0.35 83.19%
P/EPS 24.52 17.15 29.14 10.33 9.84 24.59 11.45 65.91%
EY 4.08 5.83 3.43 9.68 10.16 4.07 8.73 -39.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.14 0.57 0.55 0.54 0.45 70.04%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 -
Price 1.73 1.91 1.62 1.82 1.01 1.04 0.76 -
P/RPS 0.76 0.71 0.74 0.63 0.46 0.46 0.35 67.44%
P/EPS 21.32 17.15 21.46 17.42 10.14 28.42 11.60 49.87%
EY 4.69 5.83 4.66 5.74 9.86 3.52 8.62 -33.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.84 0.97 0.57 0.62 0.46 52.75%

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