[YINSON] YoY TTM Result on 31-Oct-2012 [#3]

Announcement Date
27-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 1.28%
YoY- 26.98%
Quarter Report
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 719,344 1,079,238 865,173 858,386 701,691 598,499 444,661 8.34%
PBT 307,502 274,256 54,024 46,580 33,311 20,817 7,973 83.75%
Tax -37,669 -24,372 -5,350 -9,906 -6,015 -5,984 -2,838 53.84%
NP 269,833 249,884 48,674 36,674 27,296 14,833 5,135 93.47%
-
NP to SH 274,470 246,361 45,995 34,929 27,508 15,009 5,693 90.72%
-
Tax Rate 12.25% 8.89% 9.90% 21.27% 18.06% 28.75% 35.60% -
Total Cost 449,511 829,354 816,499 821,712 674,395 583,666 439,526 0.37%
-
Net Worth 2,289,514 1,184,477 213,287 262,689 146,259 114,937 102,846 67.68%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 14,261 - - - - - - -
Div Payout % 5.20% - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 2,289,514 1,184,477 213,287 262,689 146,259 114,937 102,846 67.68%
NOSH 1,067,770 950,624 213,287 196,036 72,405 68,415 68,564 57.99%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 37.51% 23.15% 5.63% 4.27% 3.89% 2.48% 1.15% -
ROE 11.99% 20.80% 21.56% 13.30% 18.81% 13.06% 5.54% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 67.37 113.53 405.64 437.87 969.11 874.80 648.53 -31.42%
EPS 25.70 25.92 21.56 17.82 37.99 21.94 8.30 20.71%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1442 1.246 1.00 1.34 2.02 1.68 1.50 6.13%
Adjusted Per Share Value based on latest NOSH - 196,036
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 22.59 33.89 27.17 26.95 22.03 18.79 13.96 8.34%
EPS 8.62 7.74 1.44 1.10 0.86 0.47 0.18 90.50%
DPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7189 0.3719 0.067 0.0825 0.0459 0.0361 0.0323 67.67%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 2.94 2.91 4.84 1.80 1.91 0.90 0.62 -
P/RPS 4.36 2.56 1.19 0.41 0.20 0.10 0.10 87.55%
P/EPS 11.44 11.23 22.44 10.10 5.03 4.10 7.47 7.35%
EY 8.74 8.91 4.46 9.90 19.89 24.38 13.39 -6.86%
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.34 4.84 1.34 0.95 0.54 0.41 22.25%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 29/12/09 -
Price 2.90 2.81 6.58 2.11 1.91 1.04 0.61 -
P/RPS 4.30 2.48 1.62 0.48 0.20 0.12 0.09 90.43%
P/EPS 11.28 10.84 30.51 11.84 5.03 4.74 7.35 7.39%
EY 8.86 9.22 3.28 8.44 19.89 21.09 13.61 -6.90%
DY 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.26 6.58 1.57 0.95 0.62 0.41 21.96%

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