[YINSON] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 81.86%
YoY- 44.03%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 461,592 1,026,392 1,176,280 913,184 1,056,608 787,216 737,256 -7.50%
PBT 127,200 79,748 151,476 71,880 56,348 34,400 25,360 30.80%
Tax -39,236 -36,796 -27,420 -7,776 -12,276 -5,852 -6,684 34.27%
NP 87,964 42,952 124,056 64,104 44,072 28,548 18,676 29.43%
-
NP to SH 89,504 41,780 121,184 61,620 42,784 28,620 18,924 29.52%
-
Tax Rate 30.85% 46.14% 18.10% 10.82% 21.79% 17.01% 26.36% -
Total Cost 373,628 983,440 1,052,224 849,080 1,012,536 758,668 718,580 -10.31%
-
Net Worth 1,688,678 1,454,026 564,853 293,316 238,733 128,721 109,545 57.69%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,688,678 1,454,026 564,853 293,316 238,733 128,721 109,545 57.69%
NOSH 1,091,512 1,034,158 258,277 200,325 187,978 68,468 68,465 58.57%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 19.06% 4.18% 10.55% 7.02% 4.17% 3.63% 2.53% -
ROE 5.30% 2.87% 21.45% 21.01% 17.92% 22.23% 17.28% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 42.29 99.25 455.43 455.85 562.09 1,149.74 1,076.82 -41.66%
EPS 8.20 4.04 46.92 30.76 22.76 41.80 27.64 -18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5471 1.406 2.187 1.4642 1.27 1.88 1.60 -0.55%
Adjusted Per Share Value based on latest NOSH - 200,325
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 14.39 32.00 36.68 28.47 32.94 24.54 22.99 -7.50%
EPS 2.79 1.30 3.78 1.92 1.33 0.89 0.59 29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5265 0.4534 0.1761 0.0915 0.0744 0.0401 0.0342 57.65%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.76 2.91 8.53 2.79 1.78 1.08 0.82 -
P/RPS 6.53 2.93 1.87 0.61 0.32 0.09 0.08 108.13%
P/EPS 33.66 72.03 18.18 9.07 7.82 2.58 2.97 49.81%
EY 2.97 1.39 5.50 11.03 12.79 38.70 33.71 -33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.07 3.90 1.91 1.40 0.57 0.51 23.13%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 -
Price 2.73 3.05 2.86 4.72 2.15 1.82 0.78 -
P/RPS 6.46 3.07 0.63 1.04 0.38 0.16 0.07 112.43%
P/EPS 33.29 75.50 6.10 15.34 9.45 4.35 2.82 50.83%
EY 3.00 1.32 16.41 6.52 10.59 22.97 35.44 -33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.17 1.31 3.22 1.69 0.97 0.49 23.72%

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