[YINSON] QoQ TTM Result on 30-Apr-2012 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 13.33%
YoY- 43.62%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 865,221 858,386 860,310 783,172 715,824 701,691 663,400 19.27%
PBT 44,439 46,580 44,895 38,256 32,769 33,311 27,596 37.18%
Tax -8,156 -9,906 -9,514 -8,145 -6,539 -6,015 -5,915 23.76%
NP 36,283 36,674 35,381 30,111 26,230 27,296 21,681 40.73%
-
NP to SH 33,884 34,929 34,487 30,110 26,569 27,508 21,946 33.40%
-
Tax Rate 18.35% 21.27% 21.19% 21.29% 19.95% 18.06% 21.43% -
Total Cost 828,938 821,712 824,929 753,061 689,594 674,395 641,719 18.51%
-
Net Worth 279,327 262,689 259,905 238,733 144,858 146,259 139,829 58.28%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 279,327 262,689 259,905 238,733 144,858 146,259 139,829 58.28%
NOSH 196,294 196,036 196,155 187,978 72,429 72,405 72,450 93.76%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.19% 4.27% 4.11% 3.84% 3.66% 3.89% 3.27% -
ROE 12.13% 13.30% 13.27% 12.61% 18.34% 18.81% 15.69% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 440.78 437.87 438.59 416.63 988.30 969.11 915.66 -38.44%
EPS 17.26 17.82 17.58 16.02 36.68 37.99 30.29 -31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.423 1.34 1.325 1.27 2.00 2.02 1.93 -18.31%
Adjusted Per Share Value based on latest NOSH - 187,978
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 27.00 26.78 26.84 24.44 22.33 21.89 20.70 19.28%
EPS 1.06 1.09 1.08 0.94 0.83 0.86 0.68 34.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0872 0.082 0.0811 0.0745 0.0452 0.0456 0.0436 58.40%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 2.20 1.80 2.10 1.78 1.99 1.91 2.20 -
P/RPS 0.50 0.41 0.48 0.43 0.20 0.20 0.24 62.75%
P/EPS 12.74 10.10 11.94 11.11 5.42 5.03 7.26 45.23%
EY 7.85 9.90 8.37 9.00 18.43 19.89 13.77 -31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.34 1.58 1.40 1.00 0.95 1.14 22.61%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 -
Price 2.54 2.11 1.81 2.15 1.73 1.91 1.62 -
P/RPS 0.58 0.48 0.41 0.52 0.18 0.20 0.18 117.38%
P/EPS 14.71 11.84 10.29 13.42 4.72 5.03 5.35 95.66%
EY 6.80 8.44 9.71 7.45 21.20 19.89 18.70 -48.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.57 1.37 1.69 0.87 0.95 0.84 64.60%

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