[YINSON] QoQ Quarter Result on 30-Apr-2013 [#1]

Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 218.75%
YoY- 44.03%
Quarter Report
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 249,435 236,780 227,350 228,296 172,747 192,554 235,768 3.81%
PBT 104,047 16,851 13,204 17,970 5,999 11,481 12,872 301.23%
Tax -4,352 -622 -2,040 -1,944 -744 -2,155 -2,188 57.96%
NP 99,695 16,229 11,164 16,026 5,255 9,326 10,684 341.42%
-
NP to SH 98,589 15,506 10,251 15,405 4,833 8,508 9,847 362.58%
-
Tax Rate 4.18% 3.69% 15.45% 10.82% 12.40% 18.77% 17.00% -
Total Cost 149,740 220,551 216,186 212,270 167,492 183,228 225,084 -23.73%
-
Net Worth 426,742 355,550 350,366 293,316 279,327 262,689 259,905 39.05%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 426,742 355,550 350,366 293,316 279,327 262,689 259,905 39.05%
NOSH 213,371 213,287 213,118 200,325 196,294 196,036 196,155 5.75%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 39.97% 6.85% 4.91% 7.02% 3.04% 4.84% 4.53% -
ROE 23.10% 4.36% 2.93% 5.25% 1.73% 3.24% 3.79% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 116.90 111.01 106.68 113.96 88.00 98.22 120.19 -1.82%
EPS 14.33 7.27 4.81 7.69 2.46 4.34 5.02 100.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.667 1.644 1.4642 1.423 1.34 1.325 31.48%
Adjusted Per Share Value based on latest NOSH - 200,325
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 7.83 7.43 7.14 7.17 5.42 6.04 7.40 3.82%
EPS 3.09 0.49 0.32 0.48 0.15 0.27 0.31 361.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.134 0.1116 0.11 0.0921 0.0877 0.0825 0.0816 39.06%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 7.40 4.84 4.90 2.79 2.20 1.80 2.10 -
P/RPS 6.33 4.36 4.59 2.45 2.50 1.83 1.75 135.08%
P/EPS 16.02 66.57 101.87 36.28 89.35 41.47 41.83 -47.17%
EY 6.24 1.50 0.98 2.76 1.12 2.41 2.39 89.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 2.90 2.98 1.91 1.55 1.34 1.58 76.07%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 -
Price 8.90 6.58 4.86 4.72 2.54 2.11 1.81 -
P/RPS 7.61 5.93 4.56 4.14 2.89 2.15 1.51 193.08%
P/EPS 19.26 90.51 101.04 61.38 103.16 48.62 36.06 -34.09%
EY 5.19 1.10 0.99 1.63 0.97 2.06 2.77 51.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.45 3.95 2.96 3.22 1.78 1.57 1.37 118.85%

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