[YINSON] YoY 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- 51.26%
YoY- 82.25%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 127,944 110,720 255,219 236,780 192,554 194,478 156,187 -3.26%
PBT 77,435 94,164 93,050 16,851 11,481 9,796 4,081 63.24%
Tax -14,326 -14,194 -5,189 -622 -2,155 -1,763 -1,663 43.12%
NP 63,109 79,970 87,861 16,229 9,326 8,033 2,418 72.14%
-
NP to SH 63,109 85,742 86,792 15,506 8,508 8,066 2,504 71.14%
-
Tax Rate 18.50% 15.07% 5.58% 3.69% 18.77% 18.00% 40.75% -
Total Cost 64,835 30,750 167,358 220,551 183,228 186,445 153,769 -13.39%
-
Net Worth 1,883,643 2,289,514 1,184,477 355,550 262,689 146,259 114,937 59.30%
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 2,289,514 1,184,477 355,550 262,689 146,259 114,937 59.30%
NOSH 1,089,567 1,067,770 950,624 213,287 196,036 72,405 68,415 58.55%
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 49.33% 72.23% 34.43% 6.85% 4.84% 4.13% 1.55% -
ROE 3.35% 3.74% 7.33% 4.36% 3.24% 5.51% 2.18% -
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 11.74 10.37 26.85 111.01 98.22 268.59 228.29 -38.99%
EPS 5.79 8.03 9.13 7.27 4.34 11.14 3.66 7.93%
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 3.99 3.45 7.96 7.39 6.01 6.07 4.87 -3.26%
EPS 1.97 2.68 2.71 0.48 0.27 0.25 0.08 70.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5877 0.7143 0.3696 0.1109 0.082 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 26.65 28.35 10.84 4.36 1.83 0.71 0.39 102.06%
P/EPS 54.04 36.61 31.87 66.57 41.47 17.15 24.59 14.00%
EY 1.85 2.73 3.14 1.50 2.41 5.83 4.07 -12.30%
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 24.53 27.97 10.47 5.93 2.15 0.71 0.46 93.89%
P/EPS 49.72 36.11 30.78 90.51 48.62 17.15 28.42 9.76%
EY 2.01 2.77 3.25 1.10 2.06 5.83 3.52 -8.90%
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