[YINSON] YoY Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 66.54%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 229,843 197,489 574,584 455,646 499,920 355,434 332,852 -5.97%
PBT 105,461 100,465 77,159 31,174 26,959 14,833 12,279 43.05%
Tax -23,016 -11,825 -14,831 -3,984 -5,257 -2,282 -3,131 39.39%
NP 82,445 88,640 62,328 27,190 21,702 12,551 9,148 44.20%
-
NP to SH 82,738 88,823 60,980 25,656 20,543 12,625 9,220 44.10%
-
Tax Rate 21.82% 11.77% 19.22% 12.78% 19.50% 15.38% 25.50% -
Total Cost 147,398 108,849 512,256 428,456 478,218 342,883 323,704 -12.27%
-
Net Worth 1,804,538 1,732,155 1,055,276 350,610 259,975 139,714 114,393 58.29%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,804,538 1,732,155 1,055,276 350,610 259,975 139,714 114,393 58.29%
NOSH 1,090,092 1,067,584 949,844 213,266 196,208 72,391 68,499 58.53%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 35.87% 44.88% 10.85% 5.97% 4.34% 3.53% 2.75% -
ROE 4.58% 5.13% 5.78% 7.32% 7.90% 9.04% 8.06% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 21.08 18.50 60.49 213.65 254.79 490.99 485.92 -40.69%
EPS 7.59 8.32 6.42 12.03 10.47 17.44 13.46 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6554 1.6225 1.111 1.644 1.325 1.93 1.67 -0.14%
Adjusted Per Share Value based on latest NOSH - 213,118
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 7.17 6.16 17.92 14.21 15.59 11.08 10.38 -5.97%
EPS 2.58 2.77 1.90 0.80 0.64 0.39 0.29 43.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5626 0.5401 0.329 0.1093 0.0811 0.0436 0.0357 58.27%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.07 3.06 2.95 4.90 2.10 2.20 0.75 -
P/RPS 14.56 16.54 4.88 2.29 0.82 0.45 0.15 114.22%
P/EPS 40.45 36.78 45.95 40.73 20.06 12.61 5.57 39.11%
EY 2.47 2.72 2.18 2.46 4.99 7.93 17.95 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.89 2.66 2.98 1.58 1.14 0.45 26.54%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 -
Price 3.25 2.90 3.38 4.86 1.81 1.62 0.76 -
P/RPS 15.41 15.68 5.59 2.27 0.71 0.33 0.16 113.94%
P/EPS 42.82 34.86 52.65 40.40 17.29 9.29 5.65 40.10%
EY 2.34 2.87 1.90 2.48 5.78 10.77 17.71 -28.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.79 3.04 2.96 1.37 0.84 0.46 27.29%

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