[YINSON] YoY Annualized Quarter Result on 30-Apr-2011 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 54.35%
YoY- 51.24%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 1,176,280 913,184 1,056,608 787,216 737,256 447,836 585,712 12.31%
PBT 151,476 71,880 56,348 34,400 25,360 2,724 11,444 53.77%
Tax -27,420 -7,776 -12,276 -5,852 -6,684 -908 -3,120 43.63%
NP 124,056 64,104 44,072 28,548 18,676 1,816 8,324 56.84%
-
NP to SH 121,184 61,620 42,784 28,620 18,924 2,468 8,596 55.39%
-
Tax Rate 18.10% 10.82% 21.79% 17.01% 26.36% 33.33% 27.26% -
Total Cost 1,052,224 849,080 1,012,536 758,668 718,580 446,020 577,388 10.51%
-
Net Worth 564,853 293,316 238,733 128,721 109,545 100,091 90,340 35.71%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 564,853 293,316 238,733 128,721 109,545 100,091 90,340 35.71%
NOSH 258,277 200,325 187,978 68,468 68,465 68,555 68,439 24.76%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 10.55% 7.02% 4.17% 3.63% 2.53% 0.41% 1.42% -
ROE 21.45% 21.01% 17.92% 22.23% 17.28% 2.47% 9.52% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 455.43 455.85 562.09 1,149.74 1,076.82 653.25 855.81 -9.97%
EPS 46.92 30.76 22.76 41.80 27.64 3.60 12.56 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.187 1.4642 1.27 1.88 1.60 1.46 1.32 8.77%
Adjusted Per Share Value based on latest NOSH - 68,468
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 36.94 28.68 33.18 24.72 23.15 14.06 18.39 12.32%
EPS 3.81 1.94 1.34 0.90 0.59 0.08 0.27 55.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.0921 0.075 0.0404 0.0344 0.0314 0.0284 35.68%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 8.53 2.79 1.78 1.08 0.82 0.50 0.65 -
P/RPS 1.87 0.61 0.32 0.09 0.08 0.08 0.08 69.05%
P/EPS 18.18 9.07 7.82 2.58 2.97 13.89 5.18 23.26%
EY 5.50 11.03 12.79 38.70 33.71 7.20 19.32 -18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 1.91 1.40 0.57 0.51 0.34 0.49 41.27%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 26/06/09 30/06/08 -
Price 2.86 4.72 2.15 1.82 0.78 0.56 0.61 -
P/RPS 0.63 1.04 0.38 0.16 0.07 0.09 0.07 44.20%
P/EPS 6.10 15.34 9.45 4.35 2.82 15.56 4.86 3.85%
EY 16.41 6.52 10.59 22.97 35.44 6.43 20.59 -3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 3.22 1.69 0.97 0.49 0.38 0.46 19.04%

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