[YINSON] QoQ TTM Result on 31-Jul-2012 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 14.54%
YoY- 57.14%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 829,365 865,221 858,386 860,310 783,172 715,824 701,691 11.80%
PBT 48,322 44,439 46,580 44,895 38,256 32,769 33,311 28.17%
Tax -7,031 -8,156 -9,906 -9,514 -8,145 -6,539 -6,015 10.97%
NP 41,291 36,283 36,674 35,381 30,111 26,230 27,296 31.80%
-
NP to SH 38,593 33,884 34,929 34,487 30,110 26,569 27,508 25.34%
-
Tax Rate 14.55% 18.35% 21.27% 21.19% 21.29% 19.95% 18.06% -
Total Cost 788,074 828,938 821,712 824,929 753,061 689,594 674,395 10.95%
-
Net Worth 293,316 279,327 262,689 259,905 238,733 144,858 146,259 59.09%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 293,316 279,327 262,689 259,905 238,733 144,858 146,259 59.09%
NOSH 200,325 196,294 196,036 196,155 187,978 72,429 72,405 97.20%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 4.98% 4.19% 4.27% 4.11% 3.84% 3.66% 3.89% -
ROE 13.16% 12.13% 13.30% 13.27% 12.61% 18.34% 18.81% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 414.01 440.78 437.87 438.59 416.63 988.30 969.11 -43.30%
EPS 19.27 17.26 17.82 17.58 16.02 36.68 37.99 -36.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4642 1.423 1.34 1.325 1.27 2.00 2.02 -19.32%
Adjusted Per Share Value based on latest NOSH - 196,155
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 25.88 27.00 26.78 26.84 24.44 22.33 21.89 11.82%
EPS 1.20 1.06 1.09 1.08 0.94 0.83 0.86 24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0915 0.0872 0.082 0.0811 0.0745 0.0452 0.0456 59.15%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 2.79 2.20 1.80 2.10 1.78 1.99 1.91 -
P/RPS 0.67 0.50 0.41 0.48 0.43 0.20 0.20 124.05%
P/EPS 14.48 12.74 10.10 11.94 11.11 5.42 5.03 102.49%
EY 6.91 7.85 9.90 8.37 9.00 18.43 19.89 -50.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.55 1.34 1.58 1.40 1.00 0.95 59.36%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 23/12/11 -
Price 4.72 2.54 2.11 1.81 2.15 1.73 1.91 -
P/RPS 1.14 0.58 0.48 0.41 0.52 0.18 0.20 219.43%
P/EPS 24.50 14.71 11.84 10.29 13.42 4.72 5.03 187.61%
EY 4.08 6.80 8.44 9.71 7.45 21.20 19.89 -65.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 1.78 1.57 1.37 1.69 0.87 0.95 125.81%

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