[YINSON] QoQ Quarter Result on 31-Oct-2011 [#3]

Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 47.46%
YoY- 222.12%
Quarter Report
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 235,768 264,152 165,912 194,478 158,630 196,804 151,779 34.16%
PBT 12,872 14,087 8,140 9,796 6,233 8,600 8,682 30.05%
Tax -2,188 -3,069 -2,494 -1,763 -819 -1,463 -1,970 7.25%
NP 10,684 11,018 5,646 8,033 5,414 7,137 6,712 36.36%
-
NP to SH 9,847 10,696 5,878 8,066 5,470 7,155 6,817 27.81%
-
Tax Rate 17.00% 21.79% 30.64% 18.00% 13.14% 17.01% 22.69% -
Total Cost 225,084 253,134 160,266 186,445 153,216 189,667 145,067 34.06%
-
Net Worth 259,905 238,733 144,858 146,259 139,829 128,721 121,874 65.75%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 259,905 238,733 144,858 146,259 139,829 128,721 121,874 65.75%
NOSH 196,155 187,978 72,429 72,405 72,450 68,468 68,468 101.84%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 4.53% 4.17% 3.40% 4.13% 3.41% 3.63% 4.42% -
ROE 3.79% 4.48% 4.06% 5.51% 3.91% 5.56% 5.59% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 120.19 140.52 229.07 268.59 218.95 287.44 221.68 -33.53%
EPS 5.02 5.69 8.12 11.14 7.55 10.45 9.95 -36.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.325 1.27 2.00 2.02 1.93 1.88 1.78 -17.87%
Adjusted Per Share Value based on latest NOSH - 72,405
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 7.40 8.29 5.21 6.11 4.98 6.18 4.77 34.04%
EPS 0.31 0.34 0.18 0.25 0.17 0.22 0.21 29.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.075 0.0455 0.0459 0.0439 0.0404 0.0383 65.65%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.10 1.78 1.99 1.91 2.20 1.08 0.98 -
P/RPS 1.75 1.27 0.87 0.71 1.00 0.38 0.44 151.24%
P/EPS 41.83 31.28 24.52 17.15 29.14 10.33 9.84 162.65%
EY 2.39 3.20 4.08 5.83 3.43 9.68 10.16 -61.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.40 1.00 0.95 1.14 0.57 0.55 102.21%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 -
Price 1.81 2.15 1.73 1.91 1.62 1.82 1.01 -
P/RPS 1.51 1.53 0.76 0.71 0.74 0.63 0.46 121.03%
P/EPS 36.06 37.79 21.32 17.15 21.46 17.42 10.14 133.16%
EY 2.77 2.65 4.69 5.83 4.66 5.74 9.86 -57.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.69 0.87 0.95 0.84 0.97 0.57 79.52%

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