[YINSON] YoY TTM Result on 31-Jan-2013 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -2.99%
YoY- 27.53%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 581,911 1,083,424 941,861 865,221 715,824 640,818 470,288 3.61%
PBT 296,461 279,380 152,072 44,439 32,769 25,042 10,223 75.23%
Tax -80,640 -27,968 -8,958 -8,156 -6,539 -6,764 -2,831 74.71%
NP 215,821 251,412 143,114 36,283 26,230 18,278 7,392 75.43%
-
NP to SH 224,663 247,677 139,751 33,884 26,569 18,541 7,950 74.48%
-
Tax Rate 27.20% 10.01% 5.89% 18.35% 19.95% 27.01% 27.69% -
Total Cost 366,090 832,012 798,747 828,938 689,594 622,540 462,896 -3.83%
-
Net Worth 1,773,208 1,334,844 426,742 279,327 144,858 121,874 68,519 71.94%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 21,363 14,261 - - - - - -
Div Payout % 9.51% 5.76% - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 1,773,208 1,334,844 426,742 279,327 144,858 121,874 68,519 71.94%
NOSH 1,068,198 950,743 213,371 196,294 72,429 68,468 68,519 58.02%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 37.09% 23.21% 15.19% 4.19% 3.66% 2.85% 1.57% -
ROE 12.67% 18.55% 32.75% 12.13% 18.34% 15.21% 11.60% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 54.48 113.96 441.42 440.78 988.30 935.93 686.36 -34.43%
EPS 21.03 26.05 65.50 17.26 36.68 27.08 11.60 10.41%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.404 2.00 1.423 2.00 1.78 1.00 8.80%
Adjusted Per Share Value based on latest NOSH - 196,294
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 18.16 33.80 29.39 27.00 22.33 19.99 14.67 3.61%
EPS 7.01 7.73 4.36 1.06 0.83 0.58 0.25 74.25%
DPS 0.67 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5533 0.4165 0.1331 0.0872 0.0452 0.038 0.0214 71.91%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 2.73 2.84 7.40 2.20 1.99 0.98 0.64 -
P/RPS 5.01 2.49 1.68 0.50 0.20 0.10 0.09 95.34%
P/EPS 12.98 10.90 11.30 12.74 5.42 3.62 5.52 15.30%
EY 7.70 9.17 8.85 7.85 18.43 27.63 18.13 -13.29%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.02 3.70 1.55 1.00 0.55 0.64 16.97%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 29/03/10 -
Price 2.75 2.82 8.90 2.54 1.73 1.01 0.95 -
P/RPS 5.05 2.47 2.02 0.58 0.18 0.11 0.14 81.72%
P/EPS 13.08 10.82 13.59 14.71 4.72 3.73 8.19 8.11%
EY 7.65 9.24 7.36 6.80 21.20 26.81 12.21 -7.49%
DY 0.73 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.01 4.45 1.78 0.87 0.57 0.95 9.74%

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