[YINSON] YoY Cumulative Quarter Result on 31-Oct-2013 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 60.44%
YoY- 41.69%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 357,787 308,210 829,803 692,426 692,474 549,912 489,039 -5.07%
PBT 182,896 194,630 170,209 48,025 38,440 24,629 16,360 49.47%
Tax -37,342 -26,020 -20,020 -4,606 -7,412 -4,045 -4,794 40.74%
NP 145,554 168,610 150,189 43,419 31,028 20,584 11,566 52.45%
-
NP to SH 145,847 174,565 147,772 41,162 29,051 20,691 11,724 52.16%
-
Tax Rate 20.42% 13.37% 11.76% 9.59% 19.28% 16.42% 29.30% -
Total Cost 212,233 139,600 679,614 649,007 661,446 529,328 477,473 -12.62%
-
Net Worth 1,883,643 2,287,911 1,184,076 355,528 263,029 146,241 115,048 59.28%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,883,643 2,287,911 1,184,076 355,528 263,029 146,241 115,048 59.28%
NOSH 1,089,567 1,067,023 950,302 213,274 196,290 72,396 68,481 58.52%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 40.68% 54.71% 18.10% 6.27% 4.48% 3.74% 2.37% -
ROE 7.74% 7.63% 12.48% 11.58% 11.04% 14.15% 10.19% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 32.84 28.89 87.32 324.66 352.78 759.58 714.12 -40.11%
EPS 13.38 16.36 15.55 19.30 14.80 28.58 17.12 -4.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7288 2.1442 1.246 1.667 1.34 2.02 1.68 0.47%
Adjusted Per Share Value based on latest NOSH - 213,287
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 11.16 9.62 25.89 21.60 21.61 17.16 15.26 -5.07%
EPS 4.55 5.45 4.61 1.28 0.91 0.65 0.37 51.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5877 0.7138 0.3694 0.1109 0.0821 0.0456 0.0359 59.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.13 2.94 2.91 4.84 1.80 1.91 0.90 -
P/RPS 9.53 10.18 3.33 1.49 0.51 0.25 0.13 104.44%
P/EPS 23.38 17.97 18.71 25.08 12.16 6.68 5.26 28.19%
EY 4.28 5.56 5.34 3.99 8.22 14.96 19.02 -21.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.37 2.34 2.90 1.34 0.95 0.54 22.31%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 -
Price 2.88 2.90 2.81 6.58 2.11 1.91 1.04 -
P/RPS 8.77 10.04 3.22 2.03 0.60 0.25 0.15 96.88%
P/EPS 21.52 17.73 18.07 34.09 14.26 6.68 6.07 23.45%
EY 4.65 5.64 5.53 2.93 7.01 14.96 16.46 -18.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.35 2.26 3.95 1.57 0.95 0.62 17.93%

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