[YINSON] YoY TTM Result on 31-Oct-2011 [#3]

Announcement Date
23-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- 25.34%
YoY- 83.28%
Quarter Report
View:
Show?
TTM Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 1,079,238 865,173 858,386 701,691 598,499 444,661 712,087 7.17%
PBT 274,256 54,024 46,580 33,311 20,817 7,973 22,987 51.13%
Tax -24,372 -5,350 -9,906 -6,015 -5,984 -2,838 -6,032 26.19%
NP 249,884 48,674 36,674 27,296 14,833 5,135 16,955 56.54%
-
NP to SH 246,361 45,995 34,929 27,508 15,009 5,693 16,337 57.14%
-
Tax Rate 8.89% 9.90% 21.27% 18.06% 28.75% 35.60% 26.24% -
Total Cost 829,354 816,499 821,712 674,395 583,666 439,526 695,132 2.98%
-
Net Worth 1,184,477 213,287 262,689 146,259 114,937 102,846 98,686 51.28%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 1,184,477 213,287 262,689 146,259 114,937 102,846 98,686 51.28%
NOSH 950,624 213,287 196,036 72,405 68,415 68,564 68,532 54.97%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin 23.15% 5.63% 4.27% 3.89% 2.48% 1.15% 2.38% -
ROE 20.80% 21.56% 13.30% 18.81% 13.06% 5.54% 16.55% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 113.53 405.64 437.87 969.11 874.80 648.53 1,039.05 -30.84%
EPS 25.92 21.56 17.82 37.99 21.94 8.30 23.84 1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.246 1.00 1.34 2.02 1.68 1.50 1.44 -2.38%
Adjusted Per Share Value based on latest NOSH - 72,405
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 33.89 27.17 26.95 22.03 18.79 13.96 22.36 7.17%
EPS 7.74 1.44 1.10 0.86 0.47 0.18 0.51 57.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3719 0.067 0.0825 0.0459 0.0361 0.0323 0.031 51.27%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 2.91 4.84 1.80 1.91 0.90 0.62 0.54 -
P/RPS 2.56 1.19 0.41 0.20 0.10 0.10 0.05 92.64%
P/EPS 11.23 22.44 10.10 5.03 4.10 7.47 2.27 30.51%
EY 8.91 4.46 9.90 19.89 24.38 13.39 44.14 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 4.84 1.34 0.95 0.54 0.41 0.38 35.36%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 24/12/08 -
Price 2.81 6.58 2.11 1.91 1.04 0.61 0.51 -
P/RPS 2.48 1.62 0.48 0.20 0.12 0.09 0.05 91.62%
P/EPS 10.84 30.51 11.84 5.03 4.74 7.35 2.14 31.03%
EY 9.22 3.28 8.44 19.89 21.09 13.61 46.74 -23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 6.58 1.57 0.95 0.62 0.41 0.35 36.44%

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