[YINSON] QoQ TTM Result on 31-Oct-2011 [#3]

Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 25.34%
YoY- 83.28%
Quarter Report
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 860,310 783,172 715,824 701,691 663,400 653,308 640,818 21.71%
PBT 44,895 38,256 32,769 33,311 27,596 27,302 25,042 47.62%
Tax -9,514 -8,145 -6,539 -6,015 -5,915 -6,556 -6,764 25.56%
NP 35,381 30,111 26,230 27,296 21,681 20,746 18,278 55.38%
-
NP to SH 34,487 30,110 26,569 27,508 21,946 20,965 18,541 51.30%
-
Tax Rate 21.19% 21.29% 19.95% 18.06% 21.43% 24.01% 27.01% -
Total Cost 824,929 753,061 689,594 674,395 641,719 632,562 622,540 20.66%
-
Net Worth 259,905 238,733 144,858 146,259 139,829 68,468 121,874 65.75%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 259,905 238,733 144,858 146,259 139,829 68,468 121,874 65.75%
NOSH 196,155 187,978 72,429 72,405 72,450 68,468 68,468 101.84%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 4.11% 3.84% 3.66% 3.89% 3.27% 3.18% 2.85% -
ROE 13.27% 12.61% 18.34% 18.81% 15.69% 30.62% 15.21% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 438.59 416.63 988.30 969.11 915.66 954.17 935.93 -39.69%
EPS 17.58 16.02 36.68 37.99 30.29 30.62 27.08 -25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.325 1.27 2.00 2.02 1.93 1.00 1.78 -17.87%
Adjusted Per Share Value based on latest NOSH - 72,405
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 27.01 24.59 22.48 22.03 20.83 20.51 20.12 21.71%
EPS 1.08 0.95 0.83 0.86 0.69 0.66 0.58 51.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0816 0.075 0.0455 0.0459 0.0439 0.0215 0.0383 65.65%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 2.10 1.78 1.99 1.91 2.20 1.08 0.98 -
P/RPS 0.48 0.43 0.20 0.20 0.24 0.11 0.10 184.82%
P/EPS 11.94 11.11 5.42 5.03 7.26 3.53 3.62 121.74%
EY 8.37 9.00 18.43 19.89 13.77 28.35 27.63 -54.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.40 1.00 0.95 1.14 1.08 0.55 102.21%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 29/03/12 23/12/11 26/09/11 28/06/11 29/03/11 -
Price 1.81 2.15 1.73 1.91 1.62 1.82 1.01 -
P/RPS 0.41 0.52 0.18 0.20 0.18 0.19 0.11 140.58%
P/EPS 10.29 13.42 4.72 5.03 5.35 5.94 3.73 96.82%
EY 9.71 7.45 21.20 19.89 18.70 16.82 26.81 -49.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.69 0.87 0.95 0.84 1.82 0.57 79.52%

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