[YINSON] YoY TTM Result on 31-Oct-2009 [#3]

Announcement Date
29-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 4.55%
YoY- -65.15%
View:
Show?
TTM Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 858,386 701,691 598,499 444,661 712,087 420,856 475,821 10.32%
PBT 46,580 33,311 20,817 7,973 22,987 16,030 14,861 20.95%
Tax -9,906 -6,015 -5,984 -2,838 -6,032 -3,372 -4,948 12.25%
NP 36,674 27,296 14,833 5,135 16,955 12,658 9,913 24.33%
-
NP to SH 34,929 27,508 15,009 5,693 16,337 12,598 9,913 23.33%
-
Tax Rate 21.27% 18.06% 28.75% 35.60% 26.24% 21.04% 33.30% -
Total Cost 821,712 674,395 583,666 439,526 695,132 408,198 465,908 9.90%
-
Net Worth 262,689 146,259 114,937 102,846 98,686 65,494 43,858 34.72%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - 2,620 - -
Div Payout % - - - - - 20.80% - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 262,689 146,259 114,937 102,846 98,686 65,494 43,858 34.72%
NOSH 196,036 72,405 68,415 68,564 68,532 65,494 43,858 28.31%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 4.27% 3.89% 2.48% 1.15% 2.38% 3.01% 2.08% -
ROE 13.30% 18.81% 13.06% 5.54% 16.55% 19.24% 22.60% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 437.87 969.11 874.80 648.53 1,039.05 642.58 1,084.90 -14.02%
EPS 17.82 37.99 21.94 8.30 23.84 19.24 22.60 -3.87%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.34 2.02 1.68 1.50 1.44 1.00 1.00 4.99%
Adjusted Per Share Value based on latest NOSH - 68,564
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 26.95 22.03 18.79 13.96 22.36 13.21 14.94 10.32%
EPS 1.10 0.86 0.47 0.18 0.51 0.40 0.31 23.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.0825 0.0459 0.0361 0.0323 0.031 0.0206 0.0138 34.68%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 1.80 1.91 0.90 0.62 0.54 0.78 1.16 -
P/RPS 0.41 0.20 0.10 0.10 0.05 0.12 0.11 24.49%
P/EPS 10.10 5.03 4.10 7.47 2.27 4.06 5.13 11.94%
EY 9.90 19.89 24.38 13.39 44.14 24.66 19.48 -10.65%
DY 0.00 0.00 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 1.34 0.95 0.54 0.41 0.38 0.78 1.16 2.43%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 22/12/06 -
Price 2.11 1.91 1.04 0.61 0.51 0.72 0.92 -
P/RPS 0.48 0.20 0.12 0.09 0.05 0.11 0.08 34.76%
P/EPS 11.84 5.03 4.74 7.35 2.14 3.74 4.07 19.45%
EY 8.44 19.89 21.09 13.61 46.74 26.72 24.57 -16.29%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 1.57 0.95 0.62 0.41 0.35 0.72 0.92 9.30%

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