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

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- 51.75%
YoY- 6.97%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 829,365 783,172 653,308 542,643 601,529 548,586 396,793 13.06%
PBT 48,322 38,256 27,302 15,882 15,242 16,503 17,328 18.62%
Tax -7,031 -8,145 -6,556 -4,275 -4,064 -5,216 -3,710 11.23%
NP 41,291 30,111 20,746 11,607 11,178 11,287 13,618 20.28%
-
NP to SH 38,593 30,110 20,965 12,064 11,278 10,690 13,618 18.94%
-
Tax Rate 14.55% 21.29% 24.01% 26.92% 26.66% 31.61% 21.41% -
Total Cost 788,074 753,061 632,562 531,036 590,351 537,299 383,175 12.75%
-
Net Worth 293,316 238,733 68,468 109,545 100,091 90,340 43,844 37.22%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - 2,620 -
Div Payout % - - - - - - 19.25% -
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 68,468 109,545 100,091 90,340 43,844 37.22%
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 4.98% 3.84% 3.18% 2.14% 1.86% 2.06% 3.43% -
ROE 13.16% 12.61% 30.62% 11.01% 11.27% 11.83% 31.06% -
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 414.01 416.63 954.17 792.57 877.43 801.56 905.00 -12.20%
EPS 19.27 16.02 30.62 17.62 16.45 15.62 31.06 -7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.98 -
NAPS 1.4642 1.27 1.00 1.60 1.46 1.32 1.00 6.55%
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 26.04 24.59 20.52 17.04 18.89 17.23 12.46 13.05%
EPS 1.21 0.95 0.66 0.38 0.35 0.34 0.43 18.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0921 0.075 0.0215 0.0344 0.0314 0.0284 0.0138 37.17%
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 0.67 0.43 0.11 0.10 0.06 0.08 0.11 35.10%
P/EPS 14.48 11.11 3.53 4.65 3.04 4.16 3.16 28.84%
EY 6.91 9.00 28.35 21.49 32.90 24.03 31.69 -22.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.10 -
P/NAPS 1.91 1.40 1.08 0.51 0.34 0.49 0.98 11.75%
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 1.14 0.52 0.19 0.10 0.06 0.08 0.12 45.48%
P/EPS 24.50 13.42 5.94 4.43 3.40 3.91 3.57 37.81%
EY 4.08 7.45 16.82 22.59 29.38 25.61 27.98 -27.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.39 -
P/NAPS 3.22 1.69 1.82 0.49 0.38 0.46 1.11 19.40%

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