[YINSON] YoY TTM Result on 31-Jan-2010 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 39.65%
YoY- -37.94%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 865,221 715,824 640,818 470,288 635,998 483,255 418,951 12.83%
PBT 44,439 32,769 25,042 10,223 17,422 18,571 15,150 19.62%
Tax -8,156 -6,539 -6,764 -2,831 -4,617 -4,906 -4,146 11.92%
NP 36,283 26,230 18,278 7,392 12,805 13,665 11,004 21.97%
-
NP to SH 33,884 26,569 18,541 7,950 12,810 13,000 11,004 20.59%
-
Tax Rate 18.35% 19.95% 27.01% 27.69% 26.50% 26.42% 27.37% -
Total Cost 828,938 689,594 622,540 462,896 623,193 469,590 407,947 12.53%
-
Net Worth 279,327 144,858 121,874 68,519 101,810 67,637 43,826 36.12%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - 2,620 -
Div Payout % - - - - - - 23.82% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 279,327 144,858 121,874 68,519 101,810 67,637 43,826 36.12%
NOSH 196,294 72,429 68,468 68,519 69,733 67,637 43,826 28.36%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 4.19% 3.66% 2.85% 1.57% 2.01% 2.83% 2.63% -
ROE 12.13% 18.34% 15.21% 11.60% 12.58% 19.22% 25.11% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 440.78 988.30 935.93 686.36 912.04 714.47 955.92 -12.09%
EPS 17.26 36.68 27.08 11.60 18.37 19.22 25.11 -6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.98 -
NAPS 1.423 2.00 1.78 1.00 1.46 1.00 1.00 6.05%
Adjusted Per Share Value based on latest NOSH - 68,519
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 27.00 22.34 19.99 14.67 19.84 15.08 13.07 12.84%
EPS 1.06 0.83 0.58 0.25 0.40 0.41 0.34 20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0872 0.0452 0.038 0.0214 0.0318 0.0211 0.0137 36.09%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 2.20 1.99 0.98 0.64 0.50 0.75 0.94 -
P/RPS 0.50 0.20 0.10 0.09 0.05 0.10 0.10 30.73%
P/EPS 12.74 5.42 3.62 5.52 2.72 3.90 3.74 22.64%
EY 7.85 18.43 27.63 18.13 36.74 25.63 26.71 -18.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.36 -
P/NAPS 1.55 1.00 0.55 0.64 0.34 0.75 0.94 8.68%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 29/03/12 29/03/11 29/03/10 30/03/09 28/03/08 05/04/07 -
Price 2.54 1.73 1.01 0.95 0.53 0.63 0.93 -
P/RPS 0.58 0.18 0.11 0.14 0.06 0.09 0.10 34.00%
P/EPS 14.71 4.72 3.73 8.19 2.89 3.28 3.70 25.83%
EY 6.80 21.20 26.81 12.21 34.66 30.51 27.00 -20.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.43 -
P/NAPS 1.78 0.87 0.57 0.95 0.36 0.63 0.93 11.41%

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