[YINSON] YoY Annualized Quarter Result on 31-Jan-2012 [#4]

Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -3.69%
YoY- 43.29%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 1,083,424 941,861 865,221 715,824 640,818 470,288 635,998 9.27%
PBT 279,380 152,072 44,439 32,769 25,043 10,223 17,423 58.76%
Tax -27,968 -8,958 -8,156 -6,539 -6,764 -2,831 -4,617 34.99%
NP 251,412 143,114 36,283 26,230 18,279 7,392 12,806 64.20%
-
NP to SH 247,677 139,751 33,884 26,569 18,542 7,950 12,811 63.78%
-
Tax Rate 10.01% 5.89% 18.35% 19.95% 27.01% 27.69% 26.50% -
Total Cost 832,012 798,747 828,938 689,594 622,539 462,896 623,192 4.93%
-
Net Worth 1,334,854 502,777 275,425 151,253 121,961 105,504 100,001 53.98%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 14,257 - - - - - - -
Div Payout % 5.76% - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 1,334,854 502,777 275,425 151,253 121,961 105,504 100,001 53.98%
NOSH 950,479 213,312 196,172 72,404 68,502 68,509 68,494 54.98%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 23.21% 15.19% 4.19% 3.66% 2.85% 1.57% 2.01% -
ROE 18.55% 27.80% 12.30% 17.57% 15.20% 7.54% 12.81% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 113.99 441.54 441.05 988.64 935.47 686.46 928.54 -29.49%
EPS 26.06 20.31 17.27 36.69 27.07 11.61 18.73 5.65%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4044 2.357 1.404 2.089 1.7804 1.54 1.46 -0.64%
Adjusted Per Share Value based on latest NOSH - 72,429
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 35.36 30.74 28.23 23.36 20.91 15.35 20.75 9.28%
EPS 8.08 4.56 1.11 0.87 0.61 0.26 0.42 63.65%
DPS 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4356 0.1641 0.0899 0.0494 0.0398 0.0344 0.0326 54.01%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.84 7.40 2.20 1.99 0.98 0.64 0.50 -
P/RPS 2.49 1.68 0.50 0.20 0.10 0.09 0.05 91.75%
P/EPS 10.90 11.30 12.74 5.42 3.62 5.52 2.67 26.40%
EY 9.18 8.85 7.85 18.44 27.62 18.13 37.41 -20.86%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 3.14 1.57 0.95 0.55 0.42 0.34 34.56%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 30/03/09 -
Price 2.82 8.90 2.54 1.73 1.01 0.95 0.53 -
P/RPS 2.47 2.02 0.58 0.17 0.11 0.14 0.06 85.76%
P/EPS 10.82 13.58 14.71 4.71 3.73 8.19 2.83 25.03%
EY 9.24 7.36 6.80 21.21 26.80 12.21 35.29 -20.00%
DY 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 3.78 1.81 0.83 0.57 0.62 0.36 33.17%

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