[YINSON] QoQ TTM Result on 30-Apr-2011 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 13.07%
YoY- 73.78%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 715,824 701,691 663,400 653,308 640,818 598,499 582,458 14.69%
PBT 32,769 33,311 27,596 27,302 25,042 20,817 20,081 38.48%
Tax -6,539 -6,015 -5,915 -6,556 -6,764 -5,984 -5,112 17.78%
NP 26,230 27,296 21,681 20,746 18,278 14,833 14,969 45.19%
-
NP to SH 26,569 27,508 21,946 20,965 18,541 15,009 15,275 44.48%
-
Tax Rate 19.95% 18.06% 21.43% 24.01% 27.01% 28.75% 25.46% -
Total Cost 689,594 674,395 641,719 632,562 622,540 583,666 567,489 13.83%
-
Net Worth 144,858 146,259 139,829 68,468 121,874 114,937 114,452 16.95%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 144,858 146,259 139,829 68,468 121,874 114,937 114,452 16.95%
NOSH 72,429 72,405 72,450 68,468 68,468 68,415 68,534 3.74%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 3.66% 3.89% 3.27% 3.18% 2.85% 2.48% 2.57% -
ROE 18.34% 18.81% 15.69% 30.62% 15.21% 13.06% 13.35% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 988.30 969.11 915.66 954.17 935.93 874.80 849.88 10.55%
EPS 36.68 37.99 30.29 30.62 27.08 21.94 22.29 39.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.02 1.93 1.00 1.78 1.68 1.67 12.73%
Adjusted Per Share Value based on latest NOSH - 68,468
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 22.33 21.89 20.70 20.38 19.99 18.67 18.17 14.69%
EPS 0.83 0.86 0.68 0.65 0.58 0.47 0.48 43.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0452 0.0456 0.0436 0.0214 0.038 0.0359 0.0357 16.98%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.99 1.91 2.20 1.08 0.98 0.90 0.75 -
P/RPS 0.20 0.20 0.24 0.11 0.10 0.10 0.09 70.04%
P/EPS 5.42 5.03 7.26 3.53 3.62 4.10 3.37 37.15%
EY 18.43 19.89 13.77 28.35 27.63 24.38 29.72 -27.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 1.14 1.08 0.55 0.54 0.45 70.04%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 -
Price 1.73 1.91 1.62 1.82 1.01 1.04 0.76 -
P/RPS 0.18 0.20 0.18 0.19 0.11 0.12 0.09 58.53%
P/EPS 4.72 5.03 5.35 5.94 3.73 4.74 3.41 24.12%
EY 21.20 19.89 18.70 16.82 26.81 21.09 29.33 -19.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.84 1.82 0.57 0.62 0.46 52.75%

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