[YINSON] QoQ TTM Result on 31-Oct-2013 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 17.94%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 1,060,799 1,007,635 941,861 865,173 820,947 829,365 865,221 14.59%
PBT 198,057 171,971 152,072 54,024 48,654 48,322 44,439 171.56%
Tax -19,805 -13,869 -8,958 -5,350 -6,883 -7,031 -8,156 80.95%
NP 178,252 158,102 143,114 48,674 41,771 41,291 36,283 189.83%
-
NP to SH 175,075 154,642 139,751 45,995 38,997 38,593 33,884 199.77%
-
Tax Rate 10.00% 8.06% 5.89% 9.90% 14.15% 14.55% 18.35% -
Total Cost 882,547 849,533 798,747 816,499 779,176 788,074 828,938 4.27%
-
Net Worth 1,055,415 516,555 426,742 213,287 213,118 293,316 279,327 143.18%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 1,055,415 516,555 426,742 213,287 213,118 293,316 279,327 143.18%
NOSH 949,969 258,277 213,371 213,287 213,118 200,325 196,294 186.93%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 16.80% 15.69% 15.19% 5.63% 5.09% 4.98% 4.19% -
ROE 16.59% 29.94% 32.75% 21.56% 18.30% 13.16% 12.13% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 111.67 390.14 441.42 405.64 385.21 414.01 440.78 -60.06%
EPS 18.43 59.87 65.50 21.56 18.30 19.27 17.26 4.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 2.00 2.00 1.00 1.00 1.4642 1.423 -15.24%
Adjusted Per Share Value based on latest NOSH - 213,287
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 33.10 31.44 29.39 26.99 25.61 25.88 27.00 14.58%
EPS 5.46 4.82 4.36 1.44 1.22 1.20 1.06 199.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3293 0.1612 0.1331 0.0665 0.0665 0.0915 0.0872 143.09%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.95 8.53 7.40 4.84 4.90 2.79 2.20 -
P/RPS 2.64 2.19 1.68 1.19 1.27 0.67 0.50 204.14%
P/EPS 16.01 14.25 11.30 22.44 26.78 14.48 12.74 16.50%
EY 6.25 7.02 8.85 4.46 3.73 6.91 7.85 -14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 4.27 3.70 4.84 4.90 1.91 1.55 43.48%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 28/03/13 -
Price 3.38 2.86 8.90 6.58 4.86 4.72 2.54 -
P/RPS 3.03 0.73 2.02 1.62 1.26 1.14 0.58 201.98%
P/EPS 18.34 4.78 13.59 30.51 26.56 24.50 14.71 15.88%
EY 5.45 20.94 7.36 3.28 3.77 4.08 6.80 -13.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 1.43 4.45 6.58 4.86 3.22 1.78 43.01%

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