[YINSON] YoY Annualized Quarter Result on 31-Oct-2012 [#3]

Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -5.72%
YoY- 40.4%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 410,946 1,106,404 923,234 923,298 733,216 652,052 481,104 -2.59%
PBT 259,506 226,945 64,033 51,253 32,838 21,813 7,688 79.72%
Tax -34,693 -26,693 -6,141 -9,882 -5,393 -6,392 -2,188 58.46%
NP 224,813 200,252 57,892 41,370 27,445 15,421 5,500 85.54%
-
NP to SH 232,753 197,029 54,882 38,734 27,588 15,632 6,220 82.83%
-
Tax Rate 13.37% 11.76% 9.59% 19.28% 16.42% 29.30% 28.46% -
Total Cost 186,133 906,152 865,342 881,928 705,770 636,630 475,604 -14.46%
-
Net Worth 2,287,911 1,184,076 355,528 263,029 146,241 115,048 102,753 67.68%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 2,287,911 1,184,076 355,528 263,029 146,241 115,048 102,753 67.68%
NOSH 1,067,023 950,302 213,274 196,290 72,396 68,481 68,502 57.99%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 54.71% 18.10% 6.27% 4.48% 3.74% 2.37% 1.14% -
ROE 10.17% 16.64% 15.44% 14.73% 18.86% 13.59% 6.05% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 38.51 116.43 432.89 470.37 1,012.77 952.16 702.32 -38.34%
EPS 21.81 20.73 25.73 19.73 38.11 22.83 9.08 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1442 1.246 1.667 1.34 2.02 1.68 1.50 6.13%
Adjusted Per Share Value based on latest NOSH - 196,036
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 12.90 34.74 28.99 28.99 23.02 20.47 15.11 -2.59%
EPS 7.31 6.19 1.72 1.22 0.87 0.49 0.20 82.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7184 0.3718 0.1116 0.0826 0.0459 0.0361 0.0323 67.65%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.94 2.91 4.84 1.80 1.91 0.90 0.62 -
P/RPS 7.63 2.50 1.12 0.38 0.19 0.09 0.09 109.52%
P/EPS 13.48 14.04 18.81 9.12 5.01 3.94 6.83 11.99%
EY 7.42 7.12 5.32 10.96 19.95 25.36 14.65 -10.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.34 2.90 1.34 0.95 0.54 0.41 22.25%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 -
Price 2.90 2.81 6.58 2.11 1.91 1.04 0.61 -
P/RPS 7.53 2.41 1.52 0.45 0.19 0.11 0.09 109.06%
P/EPS 13.29 13.55 25.57 10.69 5.01 4.56 6.72 12.03%
EY 7.52 7.38 3.91 9.35 19.95 21.95 14.89 -10.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.26 3.95 1.57 0.95 0.62 0.41 21.96%

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