[YINSON] YoY Cumulative Quarter Result on 31-Oct-2011 [#3]

Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 63.89%
YoY- 76.48%
Quarter Report
View:
Show?
Cumulative Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 829,803 692,426 692,474 549,912 489,039 360,828 552,165 7.02%
PBT 170,209 48,025 38,440 24,629 16,360 5,766 15,216 49.52%
Tax -20,020 -4,606 -7,412 -4,045 -4,794 -1,641 -3,420 34.22%
NP 150,189 43,419 31,028 20,584 11,566 4,125 11,796 52.78%
-
NP to SH 147,772 41,162 29,051 20,691 11,724 4,665 11,783 52.39%
-
Tax Rate 11.76% 9.59% 19.28% 16.42% 29.30% 28.46% 22.48% -
Total Cost 679,614 649,007 661,446 529,328 477,473 356,703 540,369 3.89%
-
Net Worth 1,184,076 355,528 263,029 146,241 115,048 102,753 98,648 51.28%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,184,076 355,528 263,029 146,241 115,048 102,753 98,648 51.28%
NOSH 950,302 213,274 196,290 72,396 68,481 68,502 68,505 54.97%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 18.10% 6.27% 4.48% 3.74% 2.37% 1.14% 2.14% -
ROE 12.48% 11.58% 11.04% 14.15% 10.19% 4.54% 11.94% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 87.32 324.66 352.78 759.58 714.12 526.74 806.01 -30.94%
EPS 15.55 19.30 14.80 28.58 17.12 6.81 17.20 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.246 1.667 1.34 2.02 1.68 1.50 1.44 -2.38%
Adjusted Per Share Value based on latest NOSH - 72,405
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 26.05 21.74 21.74 17.27 15.36 11.33 17.34 7.01%
EPS 4.64 1.29 0.91 0.65 0.37 0.15 0.37 52.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3718 0.1116 0.0826 0.0459 0.0361 0.0323 0.031 51.26%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.91 4.84 1.80 1.91 0.90 0.62 0.54 -
P/RPS 3.33 1.49 0.51 0.25 0.13 0.12 0.07 90.29%
P/EPS 18.71 25.08 12.16 6.68 5.26 9.10 3.14 34.62%
EY 5.34 3.99 8.22 14.96 19.02 10.98 31.85 -25.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.90 1.34 0.95 0.54 0.41 0.38 35.36%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 -
Price 2.81 6.58 2.11 1.91 1.04 0.61 0.51 -
P/RPS 3.22 2.03 0.60 0.25 0.15 0.12 0.06 94.15%
P/EPS 18.07 34.09 14.26 6.68 6.07 8.96 2.97 35.09%
EY 5.53 2.93 7.01 14.96 16.46 11.16 33.73 -26.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 3.95 1.57 0.95 0.62 0.41 0.35 36.44%

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