[YINSON] YoY TTM Result on 31-Jul-2010 [#2]

Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- 26.62%
YoY- 180.53%
Quarter Report
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 820,947 860,310 663,400 582,458 479,334 682,510 381,818 13.59%
PBT 48,654 44,895 27,596 20,081 8,469 21,898 16,841 19.32%
Tax -6,883 -9,514 -5,915 -5,112 -3,323 -5,529 -3,741 10.68%
NP 41,771 35,381 21,681 14,969 5,146 16,369 13,100 21.29%
-
NP to SH 38,997 34,487 21,946 15,275 5,445 15,734 13,100 19.91%
-
Tax Rate 14.15% 21.19% 21.43% 25.46% 39.24% 25.25% 22.21% -
Total Cost 779,176 824,929 641,719 567,489 474,188 666,141 368,718 13.26%
-
Net Worth 213,118 259,905 139,829 114,452 101,146 97,279 44,643 29.73%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - 2,620 -
Div Payout % - - - - - - 20.01% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 213,118 259,905 139,829 114,452 101,146 97,279 44,643 29.73%
NOSH 213,118 196,155 72,450 68,534 68,342 68,506 44,643 29.73%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 5.09% 4.11% 3.27% 2.57% 1.07% 2.40% 3.43% -
ROE 18.30% 13.27% 15.69% 13.35% 5.38% 16.17% 29.34% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 385.21 438.59 915.66 849.88 701.37 996.27 855.26 -12.43%
EPS 18.30 17.58 30.29 22.29 7.97 22.97 29.34 -7.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.98 -
NAPS 1.00 1.325 1.93 1.67 1.48 1.42 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 68,534
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 25.78 27.01 20.83 18.29 15.05 21.43 11.99 13.59%
EPS 1.22 1.08 0.69 0.48 0.17 0.49 0.41 19.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0669 0.0816 0.0439 0.0359 0.0318 0.0305 0.014 29.75%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 4.90 2.10 2.20 0.75 0.62 0.63 1.43 -
P/RPS 1.27 0.48 0.24 0.09 0.09 0.06 0.17 39.77%
P/EPS 26.78 11.94 7.26 3.37 7.78 2.74 4.87 32.82%
EY 3.73 8.37 13.77 29.72 12.85 36.46 20.52 -24.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.18 -
P/NAPS 4.90 1.58 1.14 0.45 0.42 0.44 1.43 22.76%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 29/09/08 02/10/07 -
Price 4.86 1.81 1.62 0.76 0.64 0.64 0.88 -
P/RPS 1.26 0.41 0.18 0.09 0.09 0.06 0.10 52.48%
P/EPS 26.56 10.29 5.35 3.41 8.03 2.79 3.00 43.78%
EY 3.77 9.71 18.70 29.33 12.45 35.89 33.34 -30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.80 -
P/NAPS 4.86 1.37 0.84 0.46 0.43 0.45 0.88 32.91%

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