[YINSON] YoY TTM Result on 31-Oct-2013 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 17.94%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 473,975 719,344 1,079,238 865,173 858,386 701,691 598,499 -3.80%
PBT 281,026 307,502 274,256 54,024 46,580 33,311 20,817 54.24%
Tax -88,261 -37,669 -24,372 -5,350 -9,906 -6,015 -5,984 56.53%
NP 192,765 269,833 249,884 48,674 36,674 27,296 14,833 53.27%
-
NP to SH 195,945 274,470 246,361 45,995 34,929 27,508 15,009 53.38%
-
Tax Rate 31.41% 12.25% 8.89% 9.90% 21.27% 18.06% 28.75% -
Total Cost 281,210 449,511 829,354 816,499 821,712 674,395 583,666 -11.44%
-
Net Worth 1,883,643 2,289,514 1,184,477 213,287 262,689 146,259 114,937 59.30%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div 21,363 14,261 - - - - - -
Div Payout % 10.90% 5.20% - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,883,643 2,289,514 1,184,477 213,287 262,689 146,259 114,937 59.30%
NOSH 1,089,567 1,067,770 950,624 213,287 196,036 72,405 68,415 58.55%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 40.67% 37.51% 23.15% 5.63% 4.27% 3.89% 2.48% -
ROE 10.40% 11.99% 20.80% 21.56% 13.30% 18.81% 13.06% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 43.50 67.37 113.53 405.64 437.87 969.11 874.80 -39.33%
EPS 17.98 25.70 25.92 21.56 17.82 37.99 21.94 -3.26%
DPS 2.00 1.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7288 2.1442 1.246 1.00 1.34 2.02 1.68 0.47%
Adjusted Per Share Value based on latest NOSH - 213,287
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 14.79 22.44 33.67 27.00 26.78 21.89 18.67 -3.80%
EPS 6.11 8.56 7.69 1.44 1.09 0.86 0.47 53.28%
DPS 0.67 0.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5877 0.7144 0.3696 0.0665 0.082 0.0456 0.0359 59.27%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.13 2.94 2.91 4.84 1.80 1.91 0.90 -
P/RPS 7.20 4.36 2.56 1.19 0.41 0.20 0.10 103.83%
P/EPS 17.40 11.44 11.23 22.44 10.10 5.03 4.10 27.21%
EY 5.75 8.74 8.91 4.46 9.90 19.89 24.38 -21.37%
DY 0.64 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.37 2.34 4.84 1.34 0.95 0.54 22.31%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 -
Price 2.88 2.90 2.81 6.58 2.11 1.91 1.04 -
P/RPS 6.62 4.30 2.48 1.62 0.48 0.20 0.12 94.99%
P/EPS 16.01 11.28 10.84 30.51 11.84 5.03 4.74 22.46%
EY 6.24 8.86 9.22 3.28 8.44 19.89 21.09 -18.35%
DY 0.69 0.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.35 2.26 6.58 1.57 0.95 0.62 17.93%

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