[YINSON] YoY TTM Result on 30-Apr-2012 [#1]

Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 13.33%
YoY- 43.62%
Quarter Report
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 1,045,952 1,007,635 829,365 783,172 653,308 542,643 601,529 9.65%
PBT 261,448 171,971 48,322 38,256 27,302 15,882 15,242 60.55%
Tax -30,312 -13,869 -7,031 -8,145 -6,556 -4,275 -4,064 39.75%
NP 231,136 158,102 41,291 30,111 20,746 11,607 11,178 65.63%
-
NP to SH 227,826 154,642 38,593 30,110 20,965 12,064 11,278 64.99%
-
Tax Rate 11.59% 8.06% 14.55% 21.29% 24.01% 26.92% 26.66% -
Total Cost 814,816 849,533 788,074 753,061 632,562 531,036 590,351 5.51%
-
Net Worth 1,454,026 516,555 293,316 238,733 68,468 109,545 100,091 56.17%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 14,261 - - - - - - -
Div Payout % 6.26% - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 1,454,026 516,555 293,316 238,733 68,468 109,545 100,091 56.17%
NOSH 1,034,158 258,277 200,325 187,978 68,468 68,465 68,555 57.15%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 22.10% 15.69% 4.98% 3.84% 3.18% 2.14% 1.86% -
ROE 15.67% 29.94% 13.16% 12.61% 30.62% 11.01% 11.27% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 101.14 390.14 414.01 416.63 954.17 792.57 877.43 -30.22%
EPS 22.03 59.87 19.27 16.02 30.62 17.62 16.45 4.98%
DPS 1.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.406 2.00 1.4642 1.27 1.00 1.60 1.46 -0.62%
Adjusted Per Share Value based on latest NOSH - 187,978
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 32.84 31.64 26.04 24.59 20.51 17.04 18.89 9.65%
EPS 7.15 4.86 1.21 0.95 0.66 0.38 0.35 65.30%
DPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4565 0.1622 0.0921 0.075 0.0215 0.0344 0.0314 56.19%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 2.91 8.53 2.79 1.78 1.08 0.82 0.50 -
P/RPS 2.88 2.19 0.67 0.43 0.11 0.10 0.06 90.58%
P/EPS 13.21 14.25 14.48 11.11 3.53 4.65 3.04 27.72%
EY 7.57 7.02 6.91 9.00 28.35 21.49 32.90 -21.71%
DY 0.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 4.27 1.91 1.40 1.08 0.51 0.34 35.11%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 26/06/09 -
Price 3.05 2.86 4.72 2.15 1.82 0.78 0.56 -
P/RPS 3.02 0.73 1.14 0.52 0.19 0.10 0.06 92.09%
P/EPS 13.84 4.78 24.50 13.42 5.94 4.43 3.40 26.34%
EY 7.22 20.94 4.08 7.45 16.82 22.59 29.38 -20.84%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.43 3.22 1.69 1.82 0.49 0.38 33.67%

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