[YINSON] YoY Annualized Quarter Result on 31-Jan-2013 [#4]

Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -12.52%
YoY- 27.53%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 424,398 1,083,424 941,861 865,221 715,824 640,818 470,288 -1.69%
PBT 292,760 279,380 152,072 44,439 32,769 25,043 10,223 74.86%
Tax -76,939 -27,968 -8,958 -8,156 -6,539 -6,764 -2,831 73.35%
NP 215,821 251,412 143,114 36,283 26,230 18,279 7,392 75.43%
-
NP to SH 224,663 247,677 139,751 33,884 26,569 18,542 7,950 74.48%
-
Tax Rate 26.28% 10.01% 5.89% 18.35% 19.95% 27.01% 27.69% -
Total Cost 208,577 832,012 798,747 828,938 689,594 622,539 462,896 -12.43%
-
Net Worth 1,771,674 1,334,854 502,777 275,425 151,253 121,961 105,504 59.98%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 21,345 14,257 - - - - - -
Div Payout % 9.50% 5.76% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,771,674 1,334,854 502,777 275,425 151,253 121,961 105,504 59.98%
NOSH 1,067,274 950,479 213,312 196,172 72,404 68,502 68,509 58.00%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 50.85% 23.21% 15.19% 4.19% 3.66% 2.85% 1.57% -
ROE 12.68% 18.55% 27.80% 12.30% 17.57% 15.20% 7.54% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 39.76 113.99 441.54 441.05 988.64 935.47 686.46 -37.78%
EPS 21.05 26.06 20.31 17.27 36.69 27.07 11.61 10.42%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.4044 2.357 1.404 2.089 1.7804 1.54 1.25%
Adjusted Per Share Value based on latest NOSH - 196,294
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 13.85 35.36 30.74 28.23 23.36 20.91 15.35 -1.69%
EPS 7.33 8.08 4.56 1.11 0.87 0.61 0.26 74.41%
DPS 0.70 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.4356 0.1641 0.0899 0.0494 0.0398 0.0344 60.01%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.73 2.84 7.40 2.20 1.99 0.98 0.64 -
P/RPS 6.87 2.49 1.68 0.50 0.20 0.10 0.09 105.89%
P/EPS 12.97 10.90 11.30 12.74 5.42 3.62 5.52 15.29%
EY 7.71 9.18 8.85 7.85 18.44 27.62 18.13 -13.27%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.02 3.14 1.57 0.95 0.55 0.42 25.47%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 -
Price 2.75 2.82 8.90 2.54 1.73 1.01 0.95 -
P/RPS 6.92 2.47 2.02 0.58 0.17 0.11 0.14 91.51%
P/EPS 13.06 10.82 13.58 14.71 4.71 3.73 8.19 8.08%
EY 7.65 9.24 7.36 6.80 21.21 26.80 12.21 -7.49%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.01 3.78 1.81 0.83 0.57 0.62 17.82%

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