[YINSON] YoY Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -54.54%
YoY- 44.03%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 115,398 256,598 294,070 228,296 264,152 196,804 184,314 -7.50%
PBT 31,800 19,937 37,869 17,970 14,087 8,600 6,340 30.80%
Tax -9,809 -9,199 -6,855 -1,944 -3,069 -1,463 -1,671 34.27%
NP 21,991 10,738 31,014 16,026 11,018 7,137 4,669 29.43%
-
NP to SH 22,376 10,445 30,296 15,405 10,696 7,155 4,731 29.52%
-
Tax Rate 30.85% 46.14% 18.10% 10.82% 21.79% 17.01% 26.36% -
Total Cost 93,407 245,860 263,056 212,270 253,134 189,667 179,645 -10.31%
-
Net Worth 1,688,678 1,454,026 564,853 293,316 238,733 128,721 109,545 57.69%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,688,678 1,454,026 564,853 293,316 238,733 128,721 109,545 57.69%
NOSH 1,091,512 1,034,158 258,277 200,325 187,978 68,468 68,465 58.57%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 19.06% 4.18% 10.55% 7.02% 4.17% 3.63% 2.53% -
ROE 1.33% 0.72% 5.36% 5.25% 4.48% 5.56% 4.32% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 10.57 24.81 113.86 113.96 140.52 287.44 269.21 -41.67%
EPS 2.05 1.01 11.73 7.69 5.69 10.45 6.91 -18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5471 1.406 2.187 1.4642 1.27 1.88 1.60 -0.55%
Adjusted Per Share Value based on latest NOSH - 200,325
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 3.60 8.01 9.18 7.12 8.24 6.14 5.75 -7.50%
EPS 0.70 0.33 0.95 0.48 0.33 0.22 0.15 29.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5269 0.4537 0.1762 0.0915 0.0745 0.0402 0.0342 57.67%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.76 2.91 8.53 2.79 1.78 1.08 0.82 -
P/RPS 26.11 11.73 7.49 2.45 1.27 0.38 0.30 110.37%
P/EPS 134.63 288.12 72.72 36.28 31.28 10.33 11.87 49.83%
EY 0.74 0.35 1.38 2.76 3.20 9.68 8.43 -33.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.07 3.90 1.91 1.40 0.57 0.51 23.13%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 -
Price 2.73 3.05 2.86 4.72 2.15 1.82 0.78 -
P/RPS 25.82 12.29 2.51 4.14 1.53 0.63 0.29 111.16%
P/EPS 133.17 301.98 24.38 61.38 37.79 17.42 11.29 50.81%
EY 0.75 0.33 4.10 1.63 2.65 5.74 8.86 -33.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.17 1.31 3.22 1.69 0.97 0.49 23.72%

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