[YINSON] YoY Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -11.77%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 1,149,168 911,292 999,840 710,868 665,704 441,364 754,692 7.25%
PBT 154,318 62,348 53,918 29,666 24,558 4,842 22,750 37.56%
Tax -29,662 -7,968 -10,514 -4,564 -6,262 -1,700 -4,288 38.01%
NP 124,656 54,380 43,404 25,102 18,296 3,142 18,462 37.45%
-
NP to SH 121,960 51,312 41,086 25,250 18,440 3,790 18,522 36.88%
-
Tax Rate 19.22% 12.78% 19.50% 15.38% 25.50% 35.11% 18.85% -
Total Cost 1,024,512 856,912 956,436 685,766 647,408 438,222 736,230 5.65%
-
Net Worth 1,055,276 350,610 259,975 139,714 114,393 101,249 97,267 48.76%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 1,055,276 350,610 259,975 139,714 114,393 101,249 97,267 48.76%
NOSH 949,844 213,266 196,208 72,391 68,499 68,411 68,498 54.96%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 10.85% 5.97% 4.34% 3.53% 2.75% 0.71% 2.45% -
ROE 11.56% 14.64% 15.80% 18.07% 16.12% 3.74% 19.04% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 120.98 427.30 509.58 981.98 971.84 645.16 1,101.76 -30.78%
EPS 12.84 24.06 20.94 34.88 26.92 5.54 27.04 -11.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 1.644 1.325 1.93 1.67 1.48 1.42 -4.00%
Adjusted Per Share Value based on latest NOSH - 72,450
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 35.86 28.43 31.20 22.18 20.77 13.77 23.55 7.25%
EPS 3.81 1.60 1.28 0.79 0.58 0.12 0.58 36.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3293 0.1094 0.0811 0.0436 0.0357 0.0316 0.0303 48.80%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.95 4.90 2.10 2.20 0.75 0.62 0.63 -
P/RPS 2.44 1.15 0.41 0.22 0.08 0.10 0.06 85.38%
P/EPS 22.98 20.37 10.03 6.31 2.79 11.19 2.33 46.41%
EY 4.35 4.91 9.97 15.85 35.89 8.94 42.92 -31.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.98 1.58 1.14 0.45 0.42 0.44 34.95%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 29/09/08 -
Price 3.38 4.86 1.81 1.62 0.76 0.64 0.64 -
P/RPS 2.79 1.14 0.36 0.16 0.08 0.10 0.06 89.57%
P/EPS 26.32 20.20 8.64 4.64 2.82 11.55 2.37 49.34%
EY 3.80 4.95 11.57 21.53 35.42 8.66 42.25 -33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.96 1.37 0.84 0.46 0.43 0.45 37.47%

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