[YINSON] QoQ TTM Result on 31-Jul-2011 [#2]

Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 4.68%
YoY- 43.67%
Quarter Report
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 783,172 715,824 701,691 663,400 653,308 640,818 598,499 19.65%
PBT 38,256 32,769 33,311 27,596 27,302 25,042 20,817 50.08%
Tax -8,145 -6,539 -6,015 -5,915 -6,556 -6,764 -5,984 22.84%
NP 30,111 26,230 27,296 21,681 20,746 18,278 14,833 60.39%
-
NP to SH 30,110 26,569 27,508 21,946 20,965 18,541 15,009 59.13%
-
Tax Rate 21.29% 19.95% 18.06% 21.43% 24.01% 27.01% 28.75% -
Total Cost 753,061 689,594 674,395 641,719 632,562 622,540 583,666 18.53%
-
Net Worth 238,733 144,858 146,259 139,829 68,468 121,874 114,937 62.86%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 238,733 144,858 146,259 139,829 68,468 121,874 114,937 62.86%
NOSH 187,978 72,429 72,405 72,450 68,468 68,468 68,415 96.29%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 3.84% 3.66% 3.89% 3.27% 3.18% 2.85% 2.48% -
ROE 12.61% 18.34% 18.81% 15.69% 30.62% 15.21% 13.06% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 416.63 988.30 969.11 915.66 954.17 935.93 874.80 -39.04%
EPS 16.02 36.68 37.99 30.29 30.62 27.08 21.94 -18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 2.00 2.02 1.93 1.00 1.78 1.68 -17.02%
Adjusted Per Share Value based on latest NOSH - 72,450
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 24.59 22.48 22.03 20.83 20.51 20.12 18.79 19.66%
EPS 0.95 0.83 0.86 0.69 0.66 0.58 0.47 59.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.075 0.0455 0.0459 0.0439 0.0215 0.0383 0.0361 62.89%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 1.78 1.99 1.91 2.20 1.08 0.98 0.90 -
P/RPS 0.43 0.20 0.20 0.24 0.11 0.10 0.10 164.66%
P/EPS 11.11 5.42 5.03 7.26 3.53 3.62 4.10 94.48%
EY 9.00 18.43 19.89 13.77 28.35 27.63 24.38 -48.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.00 0.95 1.14 1.08 0.55 0.54 88.83%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 29/12/10 -
Price 2.15 1.73 1.91 1.62 1.82 1.01 1.04 -
P/RPS 0.52 0.18 0.20 0.18 0.19 0.11 0.12 166.03%
P/EPS 13.42 4.72 5.03 5.35 5.94 3.73 4.74 100.25%
EY 7.45 21.20 19.89 18.70 16.82 26.81 21.09 -50.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.87 0.95 0.84 1.82 0.57 0.62 95.25%

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