[YINSON] YoY Quarter Result on 31-Jan-2013 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -43.19%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 116,188 253,621 249,435 172,747 165,912 151,779 109,460 0.99%
PBT 98,130 109,171 104,047 5,999 8,140 8,682 4,457 67.37%
Tax -50,919 -7,948 -4,352 -744 -2,494 -1,970 -1,190 86.96%
NP 47,211 101,223 99,695 5,255 5,646 6,712 3,267 56.03%
-
NP to SH 50,098 99,905 98,589 4,833 5,878 6,817 3,285 57.44%
-
Tax Rate 51.89% 7.28% 4.18% 12.40% 30.64% 22.69% 26.70% -
Total Cost 68,977 152,398 149,740 167,492 160,266 145,067 106,193 -6.93%
-
Net Worth 1,773,208 1,334,844 426,742 279,327 144,858 121,874 68,519 71.94%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 21,363 14,261 - - - - - -
Div Payout % 42.64% 14.27% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,773,208 1,334,844 426,742 279,327 144,858 121,874 68,519 71.94%
NOSH 1,068,198 950,743 213,371 196,294 72,429 68,468 68,519 58.02%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 40.63% 39.91% 39.97% 3.04% 3.40% 4.42% 2.98% -
ROE 2.83% 7.48% 23.10% 1.73% 4.06% 5.59% 4.79% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 10.88 26.68 116.90 88.00 229.07 221.68 159.75 -36.08%
EPS 4.69 10.51 14.33 2.46 8.12 9.95 4.80 -0.38%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.404 2.00 1.423 2.00 1.78 1.00 8.80%
Adjusted Per Share Value based on latest NOSH - 196,294
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 3.63 7.91 7.78 5.39 5.18 4.74 3.42 0.99%
EPS 1.56 3.12 3.08 0.15 0.18 0.21 0.10 58.03%
DPS 0.67 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5533 0.4165 0.1331 0.0872 0.0452 0.038 0.0214 71.91%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.73 2.84 7.40 2.20 1.99 0.98 0.64 -
P/RPS 25.10 10.65 6.33 2.50 0.87 0.44 0.40 99.28%
P/EPS 58.21 27.03 16.02 89.35 24.52 9.84 13.35 27.80%
EY 1.72 3.70 6.24 1.12 4.08 10.16 7.49 -21.73%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.02 3.70 1.55 1.00 0.55 0.64 16.97%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 -
Price 2.75 2.82 8.90 2.54 1.73 1.01 0.95 -
P/RPS 25.28 10.57 7.61 2.89 0.76 0.46 0.59 87.00%
P/EPS 58.64 26.84 19.26 103.16 21.32 10.14 19.82 19.80%
EY 1.71 3.73 5.19 0.97 4.69 9.86 5.05 -16.50%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.01 4.45 1.78 0.87 0.57 0.95 9.74%

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