[YINSON] QoQ Quarter Result on 31-Oct-2012 [#3]

Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -13.6%
YoY- 5.48%
Quarter Report
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 227,350 228,296 172,747 192,554 235,768 264,152 165,912 23.39%
PBT 13,204 17,970 5,999 11,481 12,872 14,087 8,140 38.09%
Tax -2,040 -1,944 -744 -2,155 -2,188 -3,069 -2,494 -12.54%
NP 11,164 16,026 5,255 9,326 10,684 11,018 5,646 57.60%
-
NP to SH 10,251 15,405 4,833 8,508 9,847 10,696 5,878 44.93%
-
Tax Rate 15.45% 10.82% 12.40% 18.77% 17.00% 21.79% 30.64% -
Total Cost 216,186 212,270 167,492 183,228 225,084 253,134 160,266 22.10%
-
Net Worth 350,366 293,316 279,327 262,689 259,905 238,733 144,858 80.28%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 350,366 293,316 279,327 262,689 259,905 238,733 144,858 80.28%
NOSH 213,118 200,325 196,294 196,036 196,155 187,978 72,429 105.47%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 4.91% 7.02% 3.04% 4.84% 4.53% 4.17% 3.40% -
ROE 2.93% 5.25% 1.73% 3.24% 3.79% 4.48% 4.06% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 106.68 113.96 88.00 98.22 120.19 140.52 229.07 -39.94%
EPS 4.81 7.69 2.46 4.34 5.02 5.69 8.12 -29.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.644 1.4642 1.423 1.34 1.325 1.27 2.00 -12.26%
Adjusted Per Share Value based on latest NOSH - 196,036
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 7.14 7.17 5.42 6.05 7.40 8.29 5.21 23.40%
EPS 0.32 0.48 0.15 0.27 0.31 0.34 0.18 46.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.0921 0.0877 0.0825 0.0816 0.075 0.0455 80.22%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 4.90 2.79 2.20 1.80 2.10 1.78 1.99 -
P/RPS 4.59 2.45 2.50 1.83 1.75 1.27 0.87 203.36%
P/EPS 101.87 36.28 89.35 41.47 41.83 31.28 24.52 158.65%
EY 0.98 2.76 1.12 2.41 2.39 3.20 4.08 -61.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 1.91 1.55 1.34 1.58 1.40 1.00 107.22%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 -
Price 4.86 4.72 2.54 2.11 1.81 2.15 1.73 -
P/RPS 4.56 4.14 2.89 2.15 1.51 1.53 0.76 230.55%
P/EPS 101.04 61.38 103.16 48.62 36.06 37.79 21.32 182.41%
EY 0.99 1.63 0.97 2.06 2.77 2.65 4.69 -64.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 3.22 1.78 1.57 1.37 1.69 0.87 126.38%

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