[YINSON] YoY Quarter Result on 30-Apr-2010 [#1]

Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 44.02%
YoY- 666.77%
Quarter Report
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 228,296 264,152 196,804 184,314 111,959 146,428 81,097 18.80%
PBT 17,970 14,087 8,600 6,340 681 2,861 4,929 24.03%
Tax -1,944 -3,069 -1,463 -1,671 -227 -780 -470 26.66%
NP 16,026 11,018 7,137 4,669 454 2,081 4,459 23.74%
-
NP to SH 15,405 10,696 7,155 4,731 617 2,149 4,459 22.92%
-
Tax Rate 10.82% 21.79% 17.01% 26.36% 33.33% 27.26% 9.54% -
Total Cost 212,270 253,134 189,667 179,645 111,505 144,347 76,638 18.48%
-
Net Worth 293,316 238,733 128,721 109,545 100,091 90,340 78,481 24.54%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 293,316 238,733 128,721 109,545 100,091 90,340 78,481 24.54%
NOSH 200,325 187,978 68,468 68,465 68,555 68,439 43,844 28.78%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 7.02% 4.17% 3.63% 2.53% 0.41% 1.42% 5.50% -
ROE 5.25% 4.48% 5.56% 4.32% 0.62% 2.38% 5.68% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 113.96 140.52 287.44 269.21 163.31 213.95 184.96 -7.74%
EPS 7.69 5.69 10.45 6.91 0.90 3.14 10.17 -4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4642 1.27 1.88 1.60 1.46 1.32 1.79 -3.29%
Adjusted Per Share Value based on latest NOSH - 68,465
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 7.17 8.30 6.18 5.79 3.52 4.60 2.55 18.78%
EPS 0.48 0.34 0.22 0.15 0.02 0.07 0.14 22.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0921 0.075 0.0404 0.0344 0.0314 0.0284 0.0246 24.58%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 2.79 1.78 1.08 0.82 0.50 0.65 0.98 -
P/RPS 2.45 1.27 0.38 0.30 0.31 0.30 0.53 29.03%
P/EPS 36.28 31.28 10.33 11.87 55.56 20.70 9.64 24.69%
EY 2.76 3.20 9.68 8.43 1.80 4.83 10.38 -19.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.40 0.57 0.51 0.34 0.49 0.55 23.03%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 28/06/13 29/06/12 28/06/11 29/06/10 26/06/09 30/06/08 29/06/07 -
Price 4.72 2.15 1.82 0.78 0.56 0.61 1.11 -
P/RPS 4.14 1.53 0.63 0.29 0.34 0.29 0.60 37.93%
P/EPS 61.38 37.79 17.42 11.29 62.22 19.43 10.91 33.32%
EY 1.63 2.65 5.74 8.86 1.61 5.15 9.16 -24.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 1.69 0.97 0.49 0.38 0.46 0.62 31.56%

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