[YINSON] QoQ TTM Result on 31-Oct-2012 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 1.28%
YoY- 26.98%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 820,947 829,365 865,221 858,386 860,310 783,172 715,824 9.57%
PBT 48,654 48,322 44,439 46,580 44,895 38,256 32,769 30.17%
Tax -6,883 -7,031 -8,156 -9,906 -9,514 -8,145 -6,539 3.48%
NP 41,771 41,291 36,283 36,674 35,381 30,111 26,230 36.40%
-
NP to SH 38,997 38,593 33,884 34,929 34,487 30,110 26,569 29.18%
-
Tax Rate 14.15% 14.55% 18.35% 21.27% 21.19% 21.29% 19.95% -
Total Cost 779,176 788,074 828,938 821,712 824,929 753,061 689,594 8.49%
-
Net Worth 213,118 293,316 279,327 262,689 259,905 238,733 144,858 29.38%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 213,118 293,316 279,327 262,689 259,905 238,733 144,858 29.38%
NOSH 213,118 200,325 196,294 196,036 196,155 187,978 72,429 105.47%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 5.09% 4.98% 4.19% 4.27% 4.11% 3.84% 3.66% -
ROE 18.30% 13.16% 12.13% 13.30% 13.27% 12.61% 18.34% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 385.21 414.01 440.78 437.87 438.59 416.63 988.30 -46.67%
EPS 18.30 19.27 17.26 17.82 17.58 16.02 36.68 -37.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4642 1.423 1.34 1.325 1.27 2.00 -37.03%
Adjusted Per Share Value based on latest NOSH - 196,036
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 25.78 26.04 27.17 26.96 27.02 24.59 22.48 9.57%
EPS 1.22 1.21 1.06 1.10 1.08 0.95 0.83 29.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0921 0.0877 0.0825 0.0816 0.075 0.0455 29.33%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 4.90 2.79 2.20 1.80 2.10 1.78 1.99 -
P/RPS 1.27 0.67 0.50 0.41 0.48 0.43 0.20 243.29%
P/EPS 26.78 14.48 12.74 10.10 11.94 11.11 5.42 190.37%
EY 3.73 6.91 7.85 9.90 8.37 9.00 18.43 -65.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 1.91 1.55 1.34 1.58 1.40 1.00 188.76%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 28/06/13 28/03/13 27/12/12 27/09/12 29/06/12 29/03/12 -
Price 4.86 4.72 2.54 2.11 1.81 2.15 1.73 -
P/RPS 1.26 1.14 0.58 0.48 0.41 0.52 0.18 266.36%
P/EPS 26.56 24.50 14.71 11.84 10.29 13.42 4.72 216.69%
EY 3.77 4.08 6.80 8.44 9.71 7.45 21.20 -68.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 3.22 1.78 1.57 1.37 1.69 0.87 215.16%

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