[YINSON] YoY Annualized Quarter Result on 31-Oct-2009 [#3]

Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 64.12%
YoY- -60.41%
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 923,298 733,216 652,052 481,104 736,220 431,110 428,570 13.63%
PBT 51,253 32,838 21,813 7,688 20,288 14,398 13,225 25.30%
Tax -9,882 -5,393 -6,392 -2,188 -4,560 -3,058 -4,090 15.82%
NP 41,370 27,445 15,421 5,500 15,728 11,340 9,134 28.59%
-
NP to SH 38,734 27,588 15,632 6,220 15,710 11,260 9,134 27.19%
-
Tax Rate 19.28% 16.42% 29.30% 28.46% 22.48% 21.24% 30.93% -
Total Cost 881,928 705,770 636,630 475,604 720,492 419,770 419,436 13.17%
-
Net Worth 263,029 146,241 115,048 102,753 98,648 82,555 69,255 24.88%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 263,029 146,241 115,048 102,753 98,648 82,555 69,255 24.88%
NOSH 196,290 72,396 68,481 68,502 68,505 67,668 43,832 28.35%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 4.48% 3.74% 2.37% 1.14% 2.14% 2.63% 2.13% -
ROE 14.73% 18.86% 13.59% 6.05% 15.93% 13.64% 13.19% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 470.37 1,012.77 952.16 702.32 1,074.68 637.09 977.75 -11.47%
EPS 19.73 38.11 22.83 9.08 22.93 16.64 20.84 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 2.02 1.68 1.50 1.44 1.22 1.58 -2.70%
Adjusted Per Share Value based on latest NOSH - 68,564
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 28.99 23.02 20.47 15.10 23.11 13.53 13.45 13.64%
EPS 1.22 0.87 0.49 0.20 0.49 0.35 0.29 27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0459 0.0361 0.0323 0.031 0.0259 0.0217 24.92%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.80 1.91 0.90 0.62 0.54 0.78 1.16 -
P/RPS 0.38 0.19 0.09 0.09 0.05 0.12 0.12 21.15%
P/EPS 9.12 5.01 3.94 6.83 2.35 4.69 5.57 8.55%
EY 10.96 19.95 25.36 14.65 42.47 21.33 17.97 -7.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.95 0.54 0.41 0.38 0.64 0.73 10.64%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 22/12/06 -
Price 2.11 1.91 1.04 0.61 0.51 0.72 0.92 -
P/RPS 0.45 0.19 0.11 0.09 0.05 0.11 0.09 30.73%
P/EPS 10.69 5.01 4.56 6.72 2.22 4.33 4.41 15.88%
EY 9.35 19.95 21.95 14.89 44.97 23.11 22.65 -13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.95 0.62 0.41 0.35 0.59 0.58 18.03%

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