[YINSON] QoQ Quarter Result on 31-Jul-2014 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 1.28%
YoY- 199.33%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 256,598 253,621 255,219 280,514 294,070 249,435 236,780 5.52%
PBT 19,937 109,171 93,050 39,290 37,869 104,047 16,851 11.89%
Tax -9,199 -7,948 -5,189 -7,976 -6,855 -4,352 -622 505.49%
NP 10,738 101,223 87,861 31,314 31,014 99,695 16,229 -24.12%
-
NP to SH 10,445 99,905 86,792 30,684 30,296 98,589 15,506 -23.21%
-
Tax Rate 46.14% 7.28% 5.58% 20.30% 18.10% 4.18% 3.69% -
Total Cost 245,860 152,398 167,358 249,200 263,056 149,740 220,551 7.53%
-
Net Worth 1,454,026 1,334,844 1,184,477 1,055,415 564,853 426,742 355,550 156.39%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 14,261 - - - - - -
Div Payout % - 14.27% - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 1,454,026 1,334,844 1,184,477 1,055,415 564,853 426,742 355,550 156.39%
NOSH 1,034,158 950,743 950,624 949,969 258,277 213,371 213,287 187.30%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.18% 39.91% 34.43% 11.16% 10.55% 39.97% 6.85% -
ROE 0.72% 7.48% 7.33% 2.91% 5.36% 23.10% 4.36% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 24.81 26.68 26.85 29.53 113.86 116.90 111.01 -63.27%
EPS 1.01 10.51 9.13 3.23 11.73 14.33 7.27 -73.27%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.406 1.404 1.246 1.111 2.187 2.00 1.667 -10.75%
Adjusted Per Share Value based on latest NOSH - 949,969
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 8.00 7.91 7.96 8.75 9.17 7.78 7.38 5.54%
EPS 0.33 3.11 2.71 0.96 0.94 3.07 0.48 -22.15%
DPS 0.00 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4534 0.4162 0.3693 0.3291 0.1761 0.1331 0.1109 156.34%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.91 2.84 2.91 2.95 8.53 7.40 4.84 -
P/RPS 11.73 10.65 10.84 9.99 7.49 6.33 4.36 93.78%
P/EPS 288.12 27.03 31.87 91.33 72.72 16.02 66.57 166.29%
EY 0.35 3.70 3.14 1.09 1.38 6.24 1.50 -62.19%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.02 2.34 2.66 3.90 3.70 2.90 -20.17%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 -
Price 3.05 2.82 2.81 3.38 2.86 8.90 6.58 -
P/RPS 12.29 10.57 10.47 11.45 2.51 7.61 5.93 62.77%
P/EPS 301.98 26.84 30.78 104.64 24.38 19.26 90.51 123.77%
EY 0.33 3.73 3.25 0.96 4.10 5.19 1.10 -55.28%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.01 2.26 3.04 1.31 4.45 3.95 -32.99%

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