[YINSON] QoQ Quarter Result on 31-Oct-2013 [#3]

Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 51.26%
YoY- 82.25%
Quarter Report
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 280,514 294,070 249,435 236,780 227,350 228,296 172,747 38.27%
PBT 39,290 37,869 104,047 16,851 13,204 17,970 5,999 251.26%
Tax -7,976 -6,855 -4,352 -622 -2,040 -1,944 -744 388.30%
NP 31,314 31,014 99,695 16,229 11,164 16,026 5,255 229.75%
-
NP to SH 30,684 30,296 98,589 15,506 10,251 15,405 4,833 244.03%
-
Tax Rate 20.30% 18.10% 4.18% 3.69% 15.45% 10.82% 12.40% -
Total Cost 249,200 263,056 149,740 220,551 216,186 212,270 167,492 30.42%
-
Net Worth 1,055,415 564,853 426,742 355,550 350,366 293,316 279,327 143.18%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 1,055,415 564,853 426,742 355,550 350,366 293,316 279,327 143.18%
NOSH 949,969 258,277 213,371 213,287 213,118 200,325 196,294 186.93%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 11.16% 10.55% 39.97% 6.85% 4.91% 7.02% 3.04% -
ROE 2.91% 5.36% 23.10% 4.36% 2.93% 5.25% 1.73% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 29.53 113.86 116.90 111.01 106.68 113.96 88.00 -51.80%
EPS 3.23 11.73 14.33 7.27 4.81 7.69 2.46 19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 2.187 2.00 1.667 1.644 1.4642 1.423 -15.24%
Adjusted Per Share Value based on latest NOSH - 213,287
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 8.81 9.23 7.83 7.43 7.14 7.17 5.42 38.36%
EPS 0.96 0.95 3.10 0.49 0.32 0.48 0.15 245.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3314 0.1774 0.134 0.1116 0.11 0.0921 0.0877 143.19%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.95 8.53 7.40 4.84 4.90 2.79 2.20 -
P/RPS 9.99 7.49 6.33 4.36 4.59 2.45 2.50 152.45%
P/EPS 91.33 72.72 16.02 66.57 101.87 36.28 89.35 1.47%
EY 1.09 1.38 6.24 1.50 0.98 2.76 1.12 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 3.90 3.70 2.90 2.98 1.91 1.55 43.48%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 -
Price 3.38 2.86 8.90 6.58 4.86 4.72 2.54 -
P/RPS 11.45 2.51 7.61 5.93 4.56 4.14 2.89 151.01%
P/EPS 104.64 24.38 19.26 90.51 101.04 61.38 103.16 0.95%
EY 0.96 4.10 5.19 1.10 0.99 1.63 0.97 -0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 1.31 4.45 3.95 2.96 3.22 1.78 43.01%

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