[YINSON] YoY Cumulative Quarter Result on 31-Oct-2012 [#3]

Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 41.42%
YoY- 40.4%
Quarter Report
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 308,210 829,803 692,426 692,474 549,912 489,039 360,828 -2.59%
PBT 194,630 170,209 48,025 38,440 24,629 16,360 5,766 79.72%
Tax -26,020 -20,020 -4,606 -7,412 -4,045 -4,794 -1,641 58.46%
NP 168,610 150,189 43,419 31,028 20,584 11,566 4,125 85.54%
-
NP to SH 174,565 147,772 41,162 29,051 20,691 11,724 4,665 82.83%
-
Tax Rate 13.37% 11.76% 9.59% 19.28% 16.42% 29.30% 28.46% -
Total Cost 139,600 679,614 649,007 661,446 529,328 477,473 356,703 -14.46%
-
Net Worth 2,287,911 1,184,076 355,528 263,029 146,241 115,048 102,753 67.68%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 2,287,911 1,184,076 355,528 263,029 146,241 115,048 102,753 67.68%
NOSH 1,067,023 950,302 213,274 196,290 72,396 68,481 68,502 57.99%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 54.71% 18.10% 6.27% 4.48% 3.74% 2.37% 1.14% -
ROE 7.63% 12.48% 11.58% 11.04% 14.15% 10.19% 4.54% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 28.89 87.32 324.66 352.78 759.58 714.12 526.74 -38.34%
EPS 16.36 15.55 19.30 14.80 28.58 17.12 6.81 15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1442 1.246 1.667 1.34 2.02 1.68 1.50 6.13%
Adjusted Per Share Value based on latest NOSH - 196,036
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 9.68 26.05 21.74 21.74 17.27 15.36 11.33 -2.58%
EPS 5.48 4.64 1.29 0.91 0.65 0.37 0.15 82.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7184 0.3718 0.1116 0.0826 0.0459 0.0361 0.0323 67.65%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.94 2.91 4.84 1.80 1.91 0.90 0.62 -
P/RPS 10.18 3.33 1.49 0.51 0.25 0.13 0.12 109.54%
P/EPS 17.97 18.71 25.08 12.16 6.68 5.26 9.10 12.00%
EY 5.56 5.34 3.99 8.22 14.96 19.02 10.98 -10.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.34 2.90 1.34 0.95 0.54 0.41 22.25%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 -
Price 2.90 2.81 6.58 2.11 1.91 1.04 0.61 -
P/RPS 10.04 3.22 2.03 0.60 0.25 0.15 0.12 109.06%
P/EPS 17.73 18.07 34.09 14.26 6.68 6.07 8.96 12.04%
EY 5.64 5.53 2.93 7.01 14.96 16.46 11.16 -10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.26 3.95 1.57 0.95 0.62 0.41 21.96%

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