[YINSON] YoY Quarter Result on 31-Jul-2011 [#2]

Announcement Date
26-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -23.55%
YoY- 21.85%
Quarter Report
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 280,514 227,350 235,768 158,630 148,538 108,723 230,918 3.29%
PBT 39,290 13,204 12,872 6,233 5,939 1,740 8,513 29.01%
Tax -7,976 -2,040 -2,188 -819 -1,460 -623 -1,364 34.20%
NP 31,314 11,164 10,684 5,414 4,479 1,117 7,149 27.89%
-
NP to SH 30,684 10,251 9,847 5,470 4,489 1,278 7,111 27.57%
-
Tax Rate 20.30% 15.45% 17.00% 13.14% 24.58% 35.80% 16.02% -
Total Cost 249,200 216,186 225,084 153,216 144,059 107,606 223,769 1.80%
-
Net Worth 1,055,415 350,366 259,905 139,829 114,452 101,146 97,279 48.76%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 1,055,415 350,366 259,905 139,829 114,452 101,146 97,279 48.76%
NOSH 949,969 213,118 196,155 72,450 68,534 68,342 68,506 54.96%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 11.16% 4.91% 4.53% 3.41% 3.02% 1.03% 3.10% -
ROE 2.91% 2.93% 3.79% 3.91% 3.92% 1.26% 7.31% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 29.53 106.68 120.19 218.95 216.74 159.09 337.07 -33.34%
EPS 3.23 4.81 5.02 7.55 6.55 1.87 10.38 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.111 1.644 1.325 1.93 1.67 1.48 1.42 -4.00%
Adjusted Per Share Value based on latest NOSH - 72,450
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 9.16 7.42 7.69 5.18 4.85 3.55 7.54 3.29%
EPS 1.00 0.33 0.32 0.18 0.15 0.04 0.23 27.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3445 0.1144 0.0848 0.0456 0.0374 0.033 0.0317 48.80%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 2.95 4.90 2.10 2.20 0.75 0.62 0.63 -
P/RPS 9.99 4.59 1.75 1.00 0.35 0.39 0.19 93.49%
P/EPS 91.33 101.87 41.83 29.14 11.45 33.16 6.07 57.08%
EY 1.09 0.98 2.39 3.43 8.73 3.02 16.48 -36.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.98 1.58 1.14 0.45 0.42 0.44 34.95%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 29/09/08 -
Price 3.38 4.86 1.81 1.62 0.76 0.64 0.64 -
P/RPS 11.45 4.56 1.51 0.74 0.35 0.40 0.19 97.94%
P/EPS 104.64 101.04 36.06 21.46 11.60 34.22 6.17 60.25%
EY 0.96 0.99 2.77 4.66 8.62 2.92 16.22 -37.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 2.96 1.37 0.84 0.46 0.43 0.45 37.47%

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