[YINSON] YoY TTM Result on 31-Jul-2012 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 14.54%
YoY- 57.14%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 863,843 1,060,799 820,947 860,310 663,400 582,458 479,334 10.30%
PBT 306,388 198,057 48,654 44,895 27,596 20,081 8,469 81.81%
Tax -28,664 -19,805 -6,883 -9,514 -5,915 -5,112 -3,323 43.18%
NP 277,724 178,252 41,771 35,381 21,681 14,969 5,146 94.33%
-
NP to SH 275,520 175,075 38,997 34,487 21,946 15,275 5,445 92.26%
-
Tax Rate 9.36% 10.00% 14.15% 21.19% 21.43% 25.46% 39.24% -
Total Cost 586,119 882,547 779,176 824,929 641,719 567,489 474,188 3.59%
-
Net Worth 1,732,538 1,055,415 213,118 259,905 139,829 114,452 101,146 60.51%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div 14,261 - - - - - - -
Div Payout % 5.18% - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 1,732,538 1,055,415 213,118 259,905 139,829 114,452 101,146 60.51%
NOSH 1,067,820 949,969 213,118 196,155 72,450 68,534 68,342 58.08%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin 32.15% 16.80% 5.09% 4.11% 3.27% 2.57% 1.07% -
ROE 15.90% 16.59% 18.30% 13.27% 15.69% 13.35% 5.38% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 80.90 111.67 385.21 438.59 915.66 849.88 701.37 -30.21%
EPS 25.80 18.43 18.30 17.58 30.29 22.29 7.97 21.61%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6225 1.111 1.00 1.325 1.93 1.67 1.48 1.54%
Adjusted Per Share Value based on latest NOSH - 196,155
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 26.95 33.10 25.62 26.84 20.70 18.17 14.96 10.30%
EPS 8.60 5.46 1.22 1.08 0.68 0.48 0.17 92.25%
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5406 0.3293 0.0665 0.0811 0.0436 0.0357 0.0316 60.48%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 3.06 2.95 4.90 2.10 2.20 0.75 0.62 -
P/RPS 3.78 2.64 1.27 0.48 0.24 0.09 0.09 86.38%
P/EPS 11.86 16.01 26.78 11.94 7.26 3.37 7.78 7.27%
EY 8.43 6.25 3.73 8.37 13.77 29.72 12.85 -6.78%
DY 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.66 4.90 1.58 1.14 0.45 0.42 28.47%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 28/09/09 -
Price 2.90 3.38 4.86 1.81 1.62 0.76 0.64 -
P/RPS 3.58 3.03 1.26 0.41 0.18 0.09 0.09 84.70%
P/EPS 11.24 18.34 26.56 10.29 5.35 3.41 8.03 5.76%
EY 8.90 5.45 3.77 9.71 18.70 29.33 12.45 -5.43%
DY 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 3.04 4.86 1.37 0.84 0.46 0.43 26.81%

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