[YINSON] YoY TTM Result on 30-Apr-2013 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- 13.9%
YoY- 28.17%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 440,711 1,045,952 1,007,635 829,365 783,172 653,308 542,643 -3.40%
PBT 308,324 261,448 171,971 48,322 38,256 27,302 15,882 63.86%
Tax -81,250 -30,312 -13,869 -7,031 -8,145 -6,556 -4,275 63.28%
NP 227,074 231,136 158,102 41,291 30,111 20,746 11,607 64.07%
-
NP to SH 236,594 227,826 154,642 38,593 30,110 20,965 12,064 64.14%
-
Tax Rate 26.35% 11.59% 8.06% 14.55% 21.29% 24.01% 26.92% -
Total Cost 213,637 814,816 849,533 788,074 753,061 632,562 531,036 -14.06%
-
Net Worth 1,688,678 1,454,026 516,555 293,316 238,733 68,468 109,545 57.69%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 21,363 14,261 - - - - - -
Div Payout % 9.03% 6.26% - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 1,688,678 1,454,026 516,555 293,316 238,733 68,468 109,545 57.69%
NOSH 1,091,512 1,034,158 258,277 200,325 187,978 68,468 68,465 58.57%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 51.52% 22.10% 15.69% 4.98% 3.84% 3.18% 2.14% -
ROE 14.01% 15.67% 29.94% 13.16% 12.61% 30.62% 11.01% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 40.38 101.14 390.14 414.01 416.63 954.17 792.57 -39.08%
EPS 21.68 22.03 59.87 19.27 16.02 30.62 17.62 3.51%
DPS 1.96 1.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5471 1.406 2.00 1.4642 1.27 1.00 1.60 -0.55%
Adjusted Per Share Value based on latest NOSH - 200,325
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 13.84 32.85 31.64 26.04 24.59 20.52 17.04 -3.40%
EPS 7.43 7.15 4.86 1.21 0.95 0.66 0.38 64.06%
DPS 0.67 0.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5303 0.4566 0.1622 0.0921 0.075 0.0215 0.0344 57.69%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 2.76 2.91 8.53 2.79 1.78 1.08 0.82 -
P/RPS 6.84 2.88 2.19 0.67 0.43 0.11 0.10 102.09%
P/EPS 12.73 13.21 14.25 14.48 11.11 3.53 4.65 18.25%
EY 7.85 7.57 7.02 6.91 9.00 28.35 21.49 -15.43%
DY 0.71 0.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.07 4.27 1.91 1.40 1.08 0.51 23.13%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 30/06/16 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 29/06/10 -
Price 2.73 3.05 2.86 4.72 2.15 1.82 0.78 -
P/RPS 6.76 3.02 0.73 1.14 0.52 0.19 0.10 101.70%
P/EPS 12.59 13.84 4.78 24.50 13.42 5.94 4.43 18.99%
EY 7.94 7.22 20.94 4.08 7.45 16.82 22.59 -15.97%
DY 0.72 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.17 1.43 3.22 1.69 1.82 0.49 23.72%

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