[YINSON] YoY Annualized Quarter Result on 31-Oct-2011 [#3]

Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 9.26%
YoY- 76.48%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 1,106,404 923,234 923,298 733,216 652,052 481,104 736,220 7.02%
PBT 226,945 64,033 51,253 32,838 21,813 7,688 20,288 49.52%
Tax -26,693 -6,141 -9,882 -5,393 -6,392 -2,188 -4,560 34.22%
NP 200,252 57,892 41,370 27,445 15,421 5,500 15,728 52.78%
-
NP to SH 197,029 54,882 38,734 27,588 15,632 6,220 15,710 52.39%
-
Tax Rate 11.76% 9.59% 19.28% 16.42% 29.30% 28.46% 22.48% -
Total Cost 906,152 865,342 881,928 705,770 636,630 475,604 720,492 3.89%
-
Net Worth 1,184,076 355,528 263,029 146,241 115,048 102,753 98,648 51.28%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,184,076 355,528 263,029 146,241 115,048 102,753 98,648 51.28%
NOSH 950,302 213,274 196,290 72,396 68,481 68,502 68,505 54.97%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 18.10% 6.27% 4.48% 3.74% 2.37% 1.14% 2.14% -
ROE 16.64% 15.44% 14.73% 18.86% 13.59% 6.05% 15.93% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 116.43 432.89 470.37 1,012.77 952.16 702.32 1,074.68 -30.94%
EPS 20.73 25.73 19.73 38.11 22.83 9.08 22.93 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.246 1.667 1.34 2.02 1.68 1.50 1.44 -2.38%
Adjusted Per Share Value based on latest NOSH - 72,405
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 34.74 28.99 28.99 23.02 20.47 15.11 23.12 7.01%
EPS 6.19 1.72 1.22 0.87 0.49 0.20 0.49 52.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3718 0.1116 0.0826 0.0459 0.0361 0.0323 0.031 51.26%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.91 4.84 1.80 1.91 0.90 0.62 0.54 -
P/RPS 2.50 1.12 0.38 0.19 0.09 0.09 0.05 91.88%
P/EPS 14.04 18.81 9.12 5.01 3.94 6.83 2.35 34.68%
EY 7.12 5.32 10.96 19.95 25.36 14.65 42.47 -25.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.90 1.34 0.95 0.54 0.41 0.38 35.36%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 -
Price 2.81 6.58 2.11 1.91 1.04 0.61 0.51 -
P/RPS 2.41 1.52 0.45 0.19 0.11 0.09 0.05 90.71%
P/EPS 13.55 25.57 10.69 5.01 4.56 6.72 2.22 35.16%
EY 7.38 3.91 9.35 19.95 21.95 14.89 44.97 -25.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.95 1.57 0.95 0.62 0.41 0.35 36.44%

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