[YINSON] YoY Annualized Quarter Result on 31-Jul-2012 [#2]

Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -3.97%
YoY- 62.72%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 394,978 1,149,168 911,292 999,840 710,868 665,704 441,364 -1.83%
PBT 200,930 154,318 62,348 53,918 29,666 24,558 4,842 86.01%
Tax -23,650 -29,662 -7,968 -10,514 -4,564 -6,262 -1,700 55.05%
NP 177,280 124,656 54,380 43,404 25,102 18,296 3,142 95.78%
-
NP to SH 177,646 121,960 51,312 41,086 25,250 18,440 3,790 89.82%
-
Tax Rate 11.77% 19.22% 12.78% 19.50% 15.38% 25.50% 35.11% -
Total Cost 217,698 1,024,512 856,912 956,436 685,766 647,408 438,222 -11.00%
-
Net Worth 1,732,155 1,055,276 350,610 259,975 139,714 114,393 101,249 60.48%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 1,732,155 1,055,276 350,610 259,975 139,714 114,393 101,249 60.48%
NOSH 1,067,584 949,844 213,266 196,208 72,391 68,499 68,411 58.04%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 44.88% 10.85% 5.97% 4.34% 3.53% 2.75% 0.71% -
ROE 10.26% 11.56% 14.64% 15.80% 18.07% 16.12% 3.74% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 37.00 120.98 427.30 509.58 981.98 971.84 645.16 -37.88%
EPS 16.64 12.84 24.06 20.94 34.88 26.92 5.54 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6225 1.111 1.644 1.325 1.93 1.67 1.48 1.54%
Adjusted Per Share Value based on latest NOSH - 196,155
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 12.89 37.50 29.74 32.63 23.20 21.72 14.40 -1.82%
EPS 5.80 3.98 1.67 1.34 0.82 0.60 0.12 90.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5653 0.3444 0.1144 0.0848 0.0456 0.0373 0.033 60.52%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 3.06 2.95 4.90 2.10 2.20 0.75 0.62 -
P/RPS 8.27 2.44 1.15 0.41 0.22 0.08 0.10 108.65%
P/EPS 18.39 22.98 20.37 10.03 6.31 2.79 11.19 8.62%
EY 5.44 4.35 4.91 9.97 15.85 35.89 8.94 -7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.66 2.98 1.58 1.14 0.45 0.42 28.47%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 -
Price 2.90 3.38 4.86 1.81 1.62 0.76 0.64 -
P/RPS 7.84 2.79 1.14 0.36 0.16 0.08 0.10 106.81%
P/EPS 17.43 26.32 20.20 8.64 4.64 2.82 11.55 7.09%
EY 5.74 3.80 4.95 11.57 21.53 35.42 8.66 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 3.04 2.96 1.37 0.84 0.46 0.43 26.81%

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