[YINSON] YoY Annualized Quarter Result on 30-Apr-2012 [#1]

Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 61.03%
YoY- 49.49%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 1,026,392 1,176,280 913,184 1,056,608 787,216 737,256 447,836 14.81%
PBT 79,748 151,476 71,880 56,348 34,400 25,360 2,724 75.51%
Tax -36,796 -27,420 -7,776 -12,276 -5,852 -6,684 -908 85.28%
NP 42,952 124,056 64,104 44,072 28,548 18,676 1,816 69.38%
-
NP to SH 41,780 121,184 61,620 42,784 28,620 18,924 2,468 60.20%
-
Tax Rate 46.14% 18.10% 10.82% 21.79% 17.01% 26.36% 33.33% -
Total Cost 983,440 1,052,224 849,080 1,012,536 758,668 718,580 446,020 14.07%
-
Net Worth 1,454,026 564,853 293,316 238,733 128,721 109,545 100,091 56.17%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 1,454,026 564,853 293,316 238,733 128,721 109,545 100,091 56.17%
NOSH 1,034,158 258,277 200,325 187,978 68,468 68,465 68,555 57.15%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 4.18% 10.55% 7.02% 4.17% 3.63% 2.53% 0.41% -
ROE 2.87% 21.45% 21.01% 17.92% 22.23% 17.28% 2.47% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 99.25 455.43 455.85 562.09 1,149.74 1,076.82 653.25 -26.94%
EPS 4.04 46.92 30.76 22.76 41.80 27.64 3.60 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.406 2.187 1.4642 1.27 1.88 1.60 1.46 -0.62%
Adjusted Per Share Value based on latest NOSH - 187,978
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 32.23 36.93 28.67 33.18 24.72 23.15 14.06 14.82%
EPS 1.31 3.81 1.93 1.34 0.90 0.59 0.08 59.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4565 0.1774 0.0921 0.075 0.0404 0.0344 0.0314 56.19%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.91 8.53 2.79 1.78 1.08 0.82 0.50 -
P/RPS 2.93 1.87 0.61 0.32 0.09 0.08 0.08 82.18%
P/EPS 72.03 18.18 9.07 7.82 2.58 2.97 13.89 31.54%
EY 1.39 5.50 11.03 12.79 38.70 33.71 7.20 -23.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 3.90 1.91 1.40 0.57 0.51 0.34 35.11%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 26/06/09 -
Price 3.05 2.86 4.72 2.15 1.82 0.78 0.56 -
P/RPS 3.07 0.63 1.04 0.38 0.16 0.07 0.09 80.03%
P/EPS 75.50 6.10 15.34 9.45 4.35 2.82 15.56 30.09%
EY 1.32 16.41 6.52 10.59 22.97 35.44 6.43 -23.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.31 3.22 1.69 0.97 0.49 0.38 33.67%

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