[YINSON] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 6.96%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 477,049 410,946 1,106,404 923,234 923,298 733,216 652,052 -5.07%
PBT 243,861 259,506 226,945 64,033 51,253 32,838 21,813 49.47%
Tax -49,789 -34,693 -26,693 -6,141 -9,882 -5,393 -6,392 40.74%
NP 194,072 224,813 200,252 57,892 41,370 27,445 15,421 52.45%
-
NP to SH 194,462 232,753 197,029 54,882 38,734 27,588 15,632 52.16%
-
Tax Rate 20.42% 13.37% 11.76% 9.59% 19.28% 16.42% 29.30% -
Total Cost 282,977 186,133 906,152 865,342 881,928 705,770 636,630 -12.62%
-
Net Worth 1,883,643 2,287,911 1,184,076 355,528 263,029 146,241 115,048 59.28%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,883,643 2,287,911 1,184,076 355,528 263,029 146,241 115,048 59.28%
NOSH 1,089,567 1,067,023 950,302 213,274 196,290 72,396 68,481 58.52%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 40.68% 54.71% 18.10% 6.27% 4.48% 3.74% 2.37% -
ROE 10.32% 10.17% 16.64% 15.44% 14.73% 18.86% 13.59% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 43.78 38.51 116.43 432.89 470.37 1,012.77 952.16 -40.11%
EPS 17.84 21.81 20.73 25.73 19.73 38.11 22.83 -4.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7288 2.1442 1.246 1.667 1.34 2.02 1.68 0.47%
Adjusted Per Share Value based on latest NOSH - 213,287
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 14.88 12.82 34.52 28.81 28.81 22.88 20.35 -5.07%
EPS 6.07 7.26 6.15 1.71 1.21 0.86 0.49 52.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5877 0.7139 0.3695 0.1109 0.0821 0.0456 0.0359 59.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.13 2.94 2.91 4.84 1.80 1.91 0.90 -
P/RPS 7.15 7.63 2.50 1.12 0.38 0.19 0.09 107.19%
P/EPS 17.54 13.48 14.04 18.81 9.12 5.01 3.94 28.23%
EY 5.70 7.42 7.12 5.32 10.96 19.95 25.36 -22.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.37 2.34 2.90 1.34 0.95 0.54 22.31%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 -
Price 2.88 2.90 2.81 6.58 2.11 1.91 1.04 -
P/RPS 6.58 7.53 2.41 1.52 0.45 0.19 0.11 97.63%
P/EPS 16.14 13.29 13.55 25.57 10.69 5.01 4.56 23.42%
EY 6.20 7.52 7.38 3.91 9.35 19.95 21.95 -18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.35 2.26 3.95 1.57 0.95 0.62 17.93%

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