[YINSON] QoQ TTM Result on 31-Jan-2012 [#4]

Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -3.41%
YoY- 43.3%
Quarter Report
View:
Show?
TTM Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 858,386 860,310 783,172 715,824 701,691 663,400 653,308 19.86%
PBT 46,580 44,895 38,256 32,769 33,311 27,596 27,302 42.54%
Tax -9,906 -9,514 -8,145 -6,539 -6,015 -5,915 -6,556 31.51%
NP 36,674 35,381 30,111 26,230 27,296 21,681 20,746 45.94%
-
NP to SH 34,929 34,487 30,110 26,569 27,508 21,946 20,965 40.32%
-
Tax Rate 21.27% 21.19% 21.29% 19.95% 18.06% 21.43% 24.01% -
Total Cost 821,712 824,929 753,061 689,594 674,395 641,719 632,562 18.95%
-
Net Worth 262,689 259,905 238,733 144,858 146,259 139,829 68,468 144.08%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 262,689 259,905 238,733 144,858 146,259 139,829 68,468 144.08%
NOSH 196,036 196,155 187,978 72,429 72,405 72,450 68,468 100.99%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 4.27% 4.11% 3.84% 3.66% 3.89% 3.27% 3.18% -
ROE 13.30% 13.27% 12.61% 18.34% 18.81% 15.69% 30.62% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 437.87 438.59 416.63 988.30 969.11 915.66 954.17 -40.36%
EPS 17.82 17.58 16.02 36.68 37.99 30.29 30.62 -30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.325 1.27 2.00 2.02 1.93 1.00 21.43%
Adjusted Per Share Value based on latest NOSH - 72,429
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 26.95 27.01 24.59 22.48 22.03 20.83 20.51 19.86%
EPS 1.10 1.08 0.95 0.83 0.86 0.69 0.66 40.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0825 0.0816 0.075 0.0455 0.0459 0.0439 0.0215 144.10%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.80 2.10 1.78 1.99 1.91 2.20 1.08 -
P/RPS 0.41 0.48 0.43 0.20 0.20 0.24 0.11 139.43%
P/EPS 10.10 11.94 11.11 5.42 5.03 7.26 3.53 100.90%
EY 9.90 8.37 9.00 18.43 19.89 13.77 28.35 -50.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.58 1.40 1.00 0.95 1.14 1.08 15.39%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 -
Price 2.11 1.81 2.15 1.73 1.91 1.62 1.82 -
P/RPS 0.48 0.41 0.52 0.18 0.20 0.18 0.19 84.97%
P/EPS 11.84 10.29 13.42 4.72 5.03 5.35 5.94 58.05%
EY 8.44 9.71 7.45 21.20 19.89 18.70 16.82 -36.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.37 1.69 0.87 0.95 0.84 1.82 -9.34%

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