[YINSON] QoQ TTM Result on 31-Oct-2010 [#3]

Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -1.74%
YoY- 163.64%
Quarter Report
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 663,400 653,308 640,818 598,499 582,458 542,643 470,288 25.85%
PBT 27,596 27,302 25,042 20,817 20,081 15,882 10,223 94.22%
Tax -5,915 -6,556 -6,764 -5,984 -5,112 -4,275 -2,831 63.65%
NP 21,681 20,746 18,278 14,833 14,969 11,607 7,392 105.30%
-
NP to SH 21,946 20,965 18,541 15,009 15,275 12,064 7,950 97.15%
-
Tax Rate 21.43% 24.01% 27.01% 28.75% 25.46% 26.92% 27.69% -
Total Cost 641,719 632,562 622,540 583,666 567,489 531,036 462,896 24.40%
-
Net Worth 139,829 68,468 121,874 114,937 114,452 109,545 68,519 61.09%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 139,829 68,468 121,874 114,937 114,452 109,545 68,519 61.09%
NOSH 72,450 68,468 68,468 68,415 68,534 68,465 68,519 3.79%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 3.27% 3.18% 2.85% 2.48% 2.57% 2.14% 1.57% -
ROE 15.69% 30.62% 15.21% 13.06% 13.35% 11.01% 11.60% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 915.66 954.17 935.93 874.80 849.88 792.57 686.36 21.25%
EPS 30.29 30.62 27.08 21.94 22.29 17.62 11.60 89.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.00 1.78 1.68 1.67 1.60 1.00 55.20%
Adjusted Per Share Value based on latest NOSH - 68,415
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 20.83 20.51 20.12 18.79 18.29 17.04 14.77 25.83%
EPS 0.69 0.66 0.58 0.47 0.48 0.38 0.25 97.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0439 0.0215 0.0383 0.0361 0.0359 0.0344 0.0215 61.15%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.20 1.08 0.98 0.90 0.75 0.82 0.64 -
P/RPS 0.24 0.11 0.10 0.10 0.09 0.10 0.09 92.64%
P/EPS 7.26 3.53 3.62 4.10 3.37 4.65 5.52 20.10%
EY 13.77 28.35 27.63 24.38 29.72 21.49 18.13 -16.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.08 0.55 0.54 0.45 0.51 0.64 47.09%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 26/09/11 28/06/11 29/03/11 29/12/10 28/09/10 29/06/10 29/03/10 -
Price 1.62 1.82 1.01 1.04 0.76 0.78 0.95 -
P/RPS 0.18 0.19 0.11 0.12 0.09 0.10 0.14 18.29%
P/EPS 5.35 5.94 3.73 4.74 3.41 4.43 8.19 -24.77%
EY 18.70 16.82 26.81 21.09 29.33 22.59 12.21 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.82 0.57 0.62 0.46 0.49 0.95 -7.89%

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