[YINSON] YoY Cumulative Quarter Result on 31-Oct-2009 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 146.17%
YoY- -60.41%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 692,474 549,912 489,039 360,828 552,165 323,333 321,428 13.63%
PBT 38,440 24,629 16,360 5,766 15,216 10,799 9,919 25.30%
Tax -7,412 -4,045 -4,794 -1,641 -3,420 -2,294 -3,068 15.82%
NP 31,028 20,584 11,566 4,125 11,796 8,505 6,851 28.59%
-
NP to SH 29,051 20,691 11,724 4,665 11,783 8,445 6,851 27.19%
-
Tax Rate 19.28% 16.42% 29.30% 28.46% 22.48% 21.24% 30.93% -
Total Cost 661,446 529,328 477,473 356,703 540,369 314,828 314,577 13.17%
-
Net Worth 263,029 146,241 115,048 102,753 98,648 82,555 69,255 24.88%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 263,029 146,241 115,048 102,753 98,648 82,555 69,255 24.88%
NOSH 196,290 72,396 68,481 68,502 68,505 67,668 43,832 28.35%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 4.48% 3.74% 2.37% 1.14% 2.14% 2.63% 2.13% -
ROE 11.04% 14.15% 10.19% 4.54% 11.94% 10.23% 9.89% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 352.78 759.58 714.12 526.74 806.01 477.82 733.31 -11.47%
EPS 14.80 28.58 17.12 6.81 17.20 12.48 15.63 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 2.02 1.68 1.50 1.44 1.22 1.58 -2.70%
Adjusted Per Share Value based on latest NOSH - 68,564
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 21.59 17.15 15.25 11.25 17.22 10.08 10.02 13.63%
EPS 0.91 0.65 0.37 0.15 0.37 0.26 0.21 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.082 0.0456 0.0359 0.032 0.0308 0.0257 0.0216 24.87%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.80 1.91 0.90 0.62 0.54 0.78 1.16 -
P/RPS 0.51 0.25 0.13 0.12 0.07 0.16 0.16 21.29%
P/EPS 12.16 6.68 5.26 9.10 3.14 6.25 7.42 8.57%
EY 8.22 14.96 19.02 10.98 31.85 16.00 13.47 -7.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.95 0.54 0.41 0.38 0.64 0.73 10.64%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 22/12/06 -
Price 2.11 1.91 1.04 0.61 0.51 0.72 0.92 -
P/RPS 0.60 0.25 0.15 0.12 0.06 0.15 0.13 29.00%
P/EPS 14.26 6.68 6.07 8.96 2.97 5.77 5.89 15.86%
EY 7.01 14.96 16.46 11.16 33.73 17.33 16.99 -13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.95 0.62 0.41 0.35 0.59 0.58 18.03%

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