[YINSON] YoY TTM Result on 31-Oct-2010 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- -1.74%
YoY- 163.64%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 865,173 858,386 701,691 598,499 444,661 712,087 420,856 12.74%
PBT 54,024 46,580 33,311 20,817 7,973 22,987 16,030 22.42%
Tax -5,350 -9,906 -6,015 -5,984 -2,838 -6,032 -3,372 7.98%
NP 48,674 36,674 27,296 14,833 5,135 16,955 12,658 25.14%
-
NP to SH 45,995 34,929 27,508 15,009 5,693 16,337 12,598 24.06%
-
Tax Rate 9.90% 21.27% 18.06% 28.75% 35.60% 26.24% 21.04% -
Total Cost 816,499 821,712 674,395 583,666 439,526 695,132 408,198 12.23%
-
Net Worth 213,287 262,689 146,259 114,937 102,846 98,686 65,494 21.72%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - 2,620 -
Div Payout % - - - - - - 20.80% -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 213,287 262,689 146,259 114,937 102,846 98,686 65,494 21.72%
NOSH 213,287 196,036 72,405 68,415 68,564 68,532 65,494 21.72%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 5.63% 4.27% 3.89% 2.48% 1.15% 2.38% 3.01% -
ROE 21.56% 13.30% 18.81% 13.06% 5.54% 16.55% 19.24% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 405.64 437.87 969.11 874.80 648.53 1,039.05 642.58 -7.37%
EPS 21.56 17.82 37.99 21.94 8.30 23.84 19.24 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.00 1.34 2.02 1.68 1.50 1.44 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 68,415
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 26.99 26.78 21.89 18.67 13.87 22.22 13.13 12.74%
EPS 1.44 1.09 0.86 0.47 0.18 0.51 0.39 24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0665 0.082 0.0456 0.0359 0.0321 0.0308 0.0204 21.74%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 4.84 1.80 1.91 0.90 0.62 0.54 0.78 -
P/RPS 1.19 0.41 0.20 0.10 0.10 0.05 0.12 46.52%
P/EPS 22.44 10.10 5.03 4.10 7.47 2.27 4.06 32.93%
EY 4.46 9.90 19.89 24.38 13.39 44.14 24.66 -24.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.13 -
P/NAPS 4.84 1.34 0.95 0.54 0.41 0.38 0.78 35.52%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 27/12/07 -
Price 6.58 2.11 1.91 1.04 0.61 0.51 0.72 -
P/RPS 1.62 0.48 0.20 0.12 0.09 0.05 0.11 56.49%
P/EPS 30.51 11.84 5.03 4.74 7.35 2.14 3.74 41.83%
EY 3.28 8.44 19.89 21.09 13.61 46.74 26.72 -29.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
P/NAPS 6.58 1.57 0.95 0.62 0.41 0.35 0.72 44.54%

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