[YINSON] QoQ Quarter Result on 31-Jul-2011 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -23.55%
YoY- 21.85%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 264,152 165,912 194,478 158,630 196,804 151,779 156,187 41.99%
PBT 14,087 8,140 9,796 6,233 8,600 8,682 4,081 128.57%
Tax -3,069 -2,494 -1,763 -819 -1,463 -1,970 -1,663 50.50%
NP 11,018 5,646 8,033 5,414 7,137 6,712 2,418 175.10%
-
NP to SH 10,696 5,878 8,066 5,470 7,155 6,817 2,504 163.49%
-
Tax Rate 21.79% 30.64% 18.00% 13.14% 17.01% 22.69% 40.75% -
Total Cost 253,134 160,266 186,445 153,216 189,667 145,067 153,769 39.46%
-
Net Worth 238,733 144,858 146,259 139,829 128,721 121,874 114,937 62.86%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 238,733 144,858 146,259 139,829 128,721 121,874 114,937 62.86%
NOSH 187,978 72,429 72,405 72,450 68,468 68,468 68,415 96.29%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 4.17% 3.40% 4.13% 3.41% 3.63% 4.42% 1.55% -
ROE 4.48% 4.06% 5.51% 3.91% 5.56% 5.59% 2.18% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 140.52 229.07 268.59 218.95 287.44 221.68 228.29 -27.66%
EPS 5.69 8.12 11.14 7.55 10.45 9.95 3.66 34.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 2.00 2.02 1.93 1.88 1.78 1.68 -17.02%
Adjusted Per Share Value based on latest NOSH - 72,450
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 8.30 5.21 6.11 4.98 6.18 4.77 4.90 42.14%
EPS 0.34 0.18 0.25 0.17 0.22 0.21 0.08 162.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.0455 0.0459 0.0439 0.0404 0.0383 0.0361 62.89%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.78 1.99 1.91 2.20 1.08 0.98 0.90 -
P/RPS 1.27 0.87 0.71 1.00 0.38 0.44 0.39 119.85%
P/EPS 31.28 24.52 17.15 29.14 10.33 9.84 24.59 17.41%
EY 3.20 4.08 5.83 3.43 9.68 10.16 4.07 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.00 0.95 1.14 0.57 0.55 0.54 88.83%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 -
Price 2.15 1.73 1.91 1.62 1.82 1.01 1.04 -
P/RPS 1.53 0.76 0.71 0.74 0.63 0.46 0.46 122.98%
P/EPS 37.79 21.32 17.15 21.46 17.42 10.14 28.42 20.94%
EY 2.65 4.69 5.83 4.66 5.74 9.86 3.52 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.87 0.95 0.84 0.97 0.57 0.62 95.25%

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