[YINSON] YoY Cumulative Quarter Result on 31-Jul-2012 [#2]

Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 92.06%
YoY- 62.72%
Quarter Report
View:
Show?
Cumulative Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 197,489 574,584 455,646 499,920 355,434 332,852 220,682 -1.83%
PBT 100,465 77,159 31,174 26,959 14,833 12,279 2,421 86.01%
Tax -11,825 -14,831 -3,984 -5,257 -2,282 -3,131 -850 55.05%
NP 88,640 62,328 27,190 21,702 12,551 9,148 1,571 95.78%
-
NP to SH 88,823 60,980 25,656 20,543 12,625 9,220 1,895 89.82%
-
Tax Rate 11.77% 19.22% 12.78% 19.50% 15.38% 25.50% 35.11% -
Total Cost 108,849 512,256 428,456 478,218 342,883 323,704 219,111 -11.00%
-
Net Worth 1,732,155 1,055,276 350,610 259,975 139,714 114,393 101,249 60.48%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 1,732,155 1,055,276 350,610 259,975 139,714 114,393 101,249 60.48%
NOSH 1,067,584 949,844 213,266 196,208 72,391 68,499 68,411 58.04%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 44.88% 10.85% 5.97% 4.34% 3.53% 2.75% 0.71% -
ROE 5.13% 5.78% 7.32% 7.90% 9.04% 8.06% 1.87% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 18.50 60.49 213.65 254.79 490.99 485.92 322.58 -37.88%
EPS 8.32 6.42 12.03 10.47 17.44 13.46 2.77 20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6225 1.111 1.644 1.325 1.93 1.67 1.48 1.54%
Adjusted Per Share Value based on latest NOSH - 196,155
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 6.45 18.75 14.87 16.32 11.60 10.86 7.20 -1.81%
EPS 2.90 1.99 0.84 0.67 0.41 0.30 0.06 90.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5653 0.3444 0.1144 0.0848 0.0456 0.0373 0.033 60.52%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 3.06 2.95 4.90 2.10 2.20 0.75 0.62 -
P/RPS 16.54 4.88 2.29 0.82 0.45 0.15 0.19 110.45%
P/EPS 36.78 45.95 40.73 20.06 12.61 5.57 22.38 8.62%
EY 2.72 2.18 2.46 4.99 7.93 17.95 4.47 -7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.66 2.98 1.58 1.14 0.45 0.42 28.47%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 -
Price 2.90 3.38 4.86 1.81 1.62 0.76 0.64 -
P/RPS 15.68 5.59 2.27 0.71 0.33 0.16 0.20 106.81%
P/EPS 34.86 52.65 40.40 17.29 9.29 5.65 23.10 7.09%
EY 2.87 1.90 2.48 5.78 10.77 17.71 4.33 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 3.04 2.96 1.37 0.84 0.46 0.43 26.81%

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