[YINSON] YoY Annualized Quarter Result on 31-Jul-2010 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -2.56%
YoY- 386.54%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 911,292 999,840 710,868 665,704 441,364 754,692 356,182 16.93%
PBT 62,348 53,918 29,666 24,558 4,842 22,750 16,094 25.29%
Tax -7,968 -10,514 -4,564 -6,262 -1,700 -4,288 -3,042 17.39%
NP 54,380 43,404 25,102 18,296 3,142 18,462 13,052 26.82%
-
NP to SH 51,312 41,086 25,250 18,440 3,790 18,522 13,052 25.60%
-
Tax Rate 12.78% 19.50% 15.38% 25.50% 35.11% 18.85% 18.90% -
Total Cost 856,912 956,436 685,766 647,408 438,222 736,230 343,130 16.46%
-
Net Worth 350,610 259,975 139,714 114,393 101,249 97,267 80,793 27.68%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 350,610 259,975 139,714 114,393 101,249 97,267 80,793 27.68%
NOSH 213,266 196,208 72,391 68,499 68,411 68,498 44,637 29.74%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 5.97% 4.34% 3.53% 2.75% 0.71% 2.45% 3.66% -
ROE 14.64% 15.80% 18.07% 16.12% 3.74% 19.04% 16.15% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 427.30 509.58 981.98 971.84 645.16 1,101.76 797.94 -9.87%
EPS 24.06 20.94 34.88 26.92 5.54 27.04 29.24 -3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.644 1.325 1.93 1.67 1.48 1.42 1.81 -1.58%
Adjusted Per Share Value based on latest NOSH - 68,534
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 28.43 31.20 22.18 20.77 13.77 23.55 11.11 16.93%
EPS 1.60 1.28 0.79 0.58 0.12 0.58 0.41 25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1094 0.0811 0.0436 0.0357 0.0316 0.0303 0.0252 27.69%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 4.90 2.10 2.20 0.75 0.62 0.63 1.43 -
P/RPS 1.15 0.41 0.22 0.08 0.10 0.06 0.18 36.18%
P/EPS 20.37 10.03 6.31 2.79 11.19 2.33 4.89 26.81%
EY 4.91 9.97 15.85 35.89 8.94 42.92 20.45 -21.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 1.58 1.14 0.45 0.42 0.44 0.79 24.74%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 29/09/08 02/10/07 -
Price 4.86 1.81 1.62 0.76 0.64 0.64 0.88 -
P/RPS 1.14 0.36 0.16 0.08 0.10 0.06 0.11 47.60%
P/EPS 20.20 8.64 4.64 2.82 11.55 2.37 3.01 37.30%
EY 4.95 11.57 21.53 35.42 8.66 42.25 33.23 -27.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 1.37 0.84 0.46 0.43 0.45 0.49 34.91%

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