[YINSON] YoY Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -15.23%
YoY- 151.32%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 923,234 923,298 733,216 652,052 481,104 736,220 431,110 13.51%
PBT 64,033 51,253 32,838 21,813 7,688 20,288 14,398 28.20%
Tax -6,141 -9,882 -5,393 -6,392 -2,188 -4,560 -3,058 12.31%
NP 57,892 41,370 27,445 15,421 5,500 15,728 11,340 31.18%
-
NP to SH 54,882 38,734 27,588 15,632 6,220 15,710 11,260 30.17%
-
Tax Rate 9.59% 19.28% 16.42% 29.30% 28.46% 22.48% 21.24% -
Total Cost 865,342 881,928 705,770 636,630 475,604 720,492 419,770 12.80%
-
Net Worth 355,528 263,029 146,241 115,048 102,753 98,648 82,555 27.52%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 355,528 263,029 146,241 115,048 102,753 98,648 82,555 27.52%
NOSH 213,274 196,290 72,396 68,481 68,502 68,505 67,668 21.06%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 6.27% 4.48% 3.74% 2.37% 1.14% 2.14% 2.63% -
ROE 15.44% 14.73% 18.86% 13.59% 6.05% 15.93% 13.64% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 432.89 470.37 1,012.77 952.16 702.32 1,074.68 637.09 -6.23%
EPS 25.73 19.73 38.11 22.83 9.08 22.93 16.64 7.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.667 1.34 2.02 1.68 1.50 1.44 1.22 5.33%
Adjusted Per Share Value based on latest NOSH - 68,415
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 28.99 28.99 23.03 20.48 15.11 23.12 13.54 13.51%
EPS 1.72 1.22 0.87 0.49 0.20 0.49 0.35 30.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1116 0.0826 0.0459 0.0361 0.0323 0.031 0.0259 27.53%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 4.84 1.80 1.91 0.90 0.62 0.54 0.78 -
P/RPS 1.12 0.38 0.19 0.09 0.09 0.05 0.12 45.05%
P/EPS 18.81 9.12 5.01 3.94 6.83 2.35 4.69 26.02%
EY 5.32 10.96 19.95 25.36 14.65 42.47 21.33 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.34 0.95 0.54 0.41 0.38 0.64 28.60%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 -
Price 6.58 2.11 1.91 1.04 0.61 0.51 0.72 -
P/RPS 1.52 0.45 0.19 0.11 0.09 0.05 0.11 54.84%
P/EPS 25.57 10.69 5.01 4.56 6.72 2.22 4.33 34.40%
EY 3.91 9.35 19.95 21.95 14.89 44.97 23.11 -25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 1.57 0.95 0.62 0.41 0.35 0.59 37.24%

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