[YINSON] YoY Quarter Result on 31-Jul-2012 [#2]

Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -7.94%
YoY- 80.02%
Quarter Report
View:
Show?
Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 98,405 280,514 227,350 235,768 158,630 148,538 108,723 -1.64%
PBT 84,230 39,290 13,204 12,872 6,233 5,939 1,740 90.84%
Tax -6,328 -7,976 -2,040 -2,188 -819 -1,460 -623 47.13%
NP 77,902 31,314 11,164 10,684 5,414 4,479 1,117 102.81%
-
NP to SH 78,378 30,684 10,251 9,847 5,470 4,489 1,278 98.52%
-
Tax Rate 7.51% 20.30% 15.45% 17.00% 13.14% 24.58% 35.80% -
Total Cost 20,503 249,200 216,186 225,084 153,216 144,059 107,606 -24.13%
-
Net Worth 1,732,538 1,055,415 350,366 259,905 139,829 114,452 101,146 60.51%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 1,732,538 1,055,415 350,366 259,905 139,829 114,452 101,146 60.51%
NOSH 1,067,820 949,969 213,118 196,155 72,450 68,534 68,342 58.08%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 79.16% 11.16% 4.91% 4.53% 3.41% 3.02% 1.03% -
ROE 4.52% 2.91% 2.93% 3.79% 3.91% 3.92% 1.26% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 9.22 29.53 106.68 120.19 218.95 216.74 159.09 -37.77%
EPS 7.34 3.23 4.81 5.02 7.55 6.55 1.87 25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6225 1.111 1.644 1.325 1.93 1.67 1.48 1.54%
Adjusted Per Share Value based on latest NOSH - 196,155
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 3.09 8.81 7.14 7.40 4.98 4.66 3.41 -1.62%
EPS 2.46 0.96 0.32 0.31 0.17 0.14 0.04 98.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5441 0.3314 0.11 0.0816 0.0439 0.0359 0.0318 60.49%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 3.06 2.95 4.90 2.10 2.20 0.75 0.62 -
P/RPS 33.20 9.99 4.59 1.75 1.00 0.35 0.39 109.66%
P/EPS 41.69 91.33 101.87 41.83 29.14 11.45 33.16 3.88%
EY 2.40 1.09 0.98 2.39 3.43 8.73 3.02 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.66 2.98 1.58 1.14 0.45 0.42 28.47%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 -
Price 2.90 3.38 4.86 1.81 1.62 0.76 0.64 -
P/RPS 31.47 11.45 4.56 1.51 0.74 0.35 0.40 106.93%
P/EPS 39.51 104.64 101.04 36.06 21.46 11.60 34.22 2.42%
EY 2.53 0.96 0.99 2.77 4.66 8.62 2.92 -2.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 3.04 2.96 1.37 0.84 0.46 0.43 26.81%

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