[YINSON] YoY Annualized Quarter Result on 30-Apr-2010 [#1]

Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 138.04%
YoY- 666.77%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 913,184 1,056,608 787,216 737,256 447,836 585,712 324,388 18.80%
PBT 71,880 56,348 34,400 25,360 2,724 11,444 19,716 24.03%
Tax -7,776 -12,276 -5,852 -6,684 -908 -3,120 -1,880 26.66%
NP 64,104 44,072 28,548 18,676 1,816 8,324 17,836 23.74%
-
NP to SH 61,620 42,784 28,620 18,924 2,468 8,596 17,836 22.92%
-
Tax Rate 10.82% 21.79% 17.01% 26.36% 33.33% 27.26% 9.54% -
Total Cost 849,080 1,012,536 758,668 718,580 446,020 577,388 306,552 18.48%
-
Net Worth 293,316 238,733 128,721 109,545 100,091 90,340 78,481 24.54%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 293,316 238,733 128,721 109,545 100,091 90,340 78,481 24.54%
NOSH 200,325 187,978 68,468 68,465 68,555 68,439 43,844 28.78%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 7.02% 4.17% 3.63% 2.53% 0.41% 1.42% 5.50% -
ROE 21.01% 17.92% 22.23% 17.28% 2.47% 9.52% 22.73% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 455.85 562.09 1,149.74 1,076.82 653.25 855.81 739.86 -7.74%
EPS 30.76 22.76 41.80 27.64 3.60 12.56 40.68 -4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4642 1.27 1.88 1.60 1.46 1.32 1.79 -3.29%
Adjusted Per Share Value based on latest NOSH - 68,465
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 28.67 33.17 24.71 23.14 14.06 18.39 10.18 18.81%
EPS 1.93 1.34 0.90 0.59 0.08 0.27 0.56 22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.0749 0.0404 0.0344 0.0314 0.0284 0.0246 24.58%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 2.79 1.78 1.08 0.82 0.50 0.65 0.98 -
P/RPS 0.61 0.32 0.09 0.08 0.08 0.08 0.13 29.35%
P/EPS 9.07 7.82 2.58 2.97 13.89 5.18 2.41 24.69%
EY 11.03 12.79 38.70 33.71 7.20 19.32 41.51 -19.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.40 0.57 0.51 0.34 0.49 0.55 23.03%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 28/06/13 29/06/12 28/06/11 29/06/10 26/06/09 30/06/08 29/06/07 -
Price 4.72 2.15 1.82 0.78 0.56 0.61 1.11 -
P/RPS 1.04 0.38 0.16 0.07 0.09 0.07 0.15 38.04%
P/EPS 15.34 9.45 4.35 2.82 15.56 4.86 2.73 33.29%
EY 6.52 10.59 22.97 35.44 6.43 20.59 36.65 -24.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 1.69 0.97 0.49 0.38 0.46 0.62 31.56%

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