[YINSON] QoQ Quarter Result on 2014-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 255,219 280,514 294,070 249,435 236,780 227,350 228,296 7.69% QoQ % -9.02% -4.61% 17.89% 5.34% 4.15% -0.41% - Horiz. % 111.79% 122.87% 128.81% 109.26% 103.72% 99.59% 100.00%
PBT 93,050 39,290 37,869 104,047 16,851 13,204 17,970 198.41% QoQ % 136.83% 3.75% -63.60% 517.45% 27.62% -26.52% - Horiz. % 517.81% 218.64% 210.73% 579.00% 93.77% 73.48% 100.00%
Tax -5,189 -7,976 -6,855 -4,352 -622 -2,040 -1,944 92.08% QoQ % 34.94% -16.35% -57.51% -599.68% 69.51% -4.94% - Horiz. % 266.92% 410.29% 352.62% 223.87% 32.00% 104.94% 100.00%
NP 87,861 31,314 31,014 99,695 16,229 11,164 16,026 209.96% QoQ % 180.58% 0.97% -68.89% 514.30% 45.37% -30.34% - Horiz. % 548.24% 195.39% 193.52% 622.08% 101.27% 69.66% 100.00%
NP to SH 86,792 30,684 30,296 98,589 15,506 10,251 15,405 215.63% QoQ % 182.86% 1.28% -69.27% 535.81% 51.26% -33.46% - Horiz. % 563.40% 199.18% 196.66% 639.98% 100.66% 66.54% 100.00%
Tax Rate 5.58 % 20.30 % 18.10 % 4.18 % 3.69 % 15.45 % 10.82 % -35.61% QoQ % -72.51% 12.15% 333.01% 13.28% -76.12% 42.79% - Horiz. % 51.57% 187.62% 167.28% 38.63% 34.10% 142.79% 100.00%
Total Cost 167,358 249,200 263,056 149,740 220,551 216,186 212,270 -14.62% QoQ % -32.84% -5.27% 75.68% -32.11% 2.02% 1.84% - Horiz. % 78.84% 117.40% 123.93% 70.54% 103.90% 101.84% 100.00%
Net Worth 1,184,477 1,055,415 564,853 426,742 355,550 350,366 293,316 152.94% QoQ % 12.23% 86.85% 32.36% 20.02% 1.48% 19.45% - Horiz. % 403.82% 359.82% 192.58% 145.49% 121.22% 119.45% 100.00%
Dividend 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 1,184,477 1,055,415 564,853 426,742 355,550 350,366 293,316 152.94% QoQ % 12.23% 86.85% 32.36% 20.02% 1.48% 19.45% - Horiz. % 403.82% 359.82% 192.58% 145.49% 121.22% 119.45% 100.00%
NOSH 950,624 949,969 258,277 213,371 213,287 213,118 200,325 181.59% QoQ % 0.07% 267.81% 21.05% 0.04% 0.08% 6.39% - Horiz. % 474.54% 474.21% 128.93% 106.51% 106.47% 106.39% 100.00%
Ratio Analysis 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 34.43 % 11.16 % 10.55 % 39.97 % 6.85 % 4.91 % 7.02 % 187.83% QoQ % 208.51% 5.78% -73.61% 483.50% 39.51% -30.06% - Horiz. % 490.46% 158.97% 150.28% 569.37% 97.58% 69.94% 100.00%
ROE 7.33 % 2.91 % 5.36 % 23.10 % 4.36 % 2.93 % 5.25 % 24.84% QoQ % 151.89% -45.71% -76.80% 429.82% 48.81% -44.19% - Horiz. % 139.62% 55.43% 102.10% 440.00% 83.05% 55.81% 100.00%
Per Share 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 26.85 29.53 113.86 116.90 111.01 106.68 113.96 -61.75% QoQ % -9.08% -74.06% -2.60% 5.31% 4.06% -6.39% - Horiz. % 23.56% 25.91% 99.91% 102.58% 97.41% 93.61% 100.00%
EPS 9.13 3.23 11.73 14.33 7.27 4.81 7.69 12.09% QoQ % 182.66% -72.46% -18.14% 97.11% 51.14% -37.45% - Horiz. % 118.73% 42.00% 152.54% 186.35% 94.54% 62.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2460 1.1110 2.1870 2.0000 1.6670 1.6440 1.4642 -10.17% QoQ % 12.15% -49.20% 9.35% 19.98% 1.40% 12.28% - Horiz. % 85.10% 75.88% 149.36% 136.59% 113.85% 112.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 8.01 8.81 9.23 7.83 7.44 7.14 7.17 7.64% QoQ % -9.08% -4.55% 17.88% 5.24% 4.20% -0.42% - Horiz. % 111.72% 122.87% 128.73% 109.21% 103.77% 99.58% 100.00%
EPS 2.73 0.96 0.95 3.10 0.49 0.32 0.48 217.62% QoQ % 184.38% 1.05% -69.35% 532.65% 53.13% -33.33% - Horiz. % 568.75% 200.00% 197.92% 645.83% 102.08% 66.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3720 0.3314 0.1774 0.1340 0.1117 0.1100 0.0921 152.98% QoQ % 12.25% 86.81% 32.39% 19.96% 1.55% 19.44% - Horiz. % 403.91% 359.83% 192.62% 145.49% 121.28% 119.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.9100 2.9500 8.5300 7.4000 4.8400 4.9000 2.7900 -
P/RPS 10.84 9.99 7.49 6.33 4.36 4.59 2.45 168.78% QoQ % 8.51% 33.38% 18.33% 45.18% -5.01% 87.35% - Horiz. % 442.45% 407.76% 305.71% 258.37% 177.96% 187.35% 100.00%
P/EPS 31.87 91.33 72.72 16.02 66.57 101.87 36.28 -8.26% QoQ % -65.10% 25.59% 353.93% -75.94% -34.65% 180.79% - Horiz. % 87.84% 251.74% 200.44% 44.16% 183.49% 280.79% 100.00%
EY 3.14 1.09 1.38 6.24 1.50 0.98 2.76 8.95% QoQ % 188.07% -21.01% -77.88% 316.00% 53.06% -64.49% - Horiz. % 113.77% 39.49% 50.00% 226.09% 54.35% 35.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.34 2.66 3.90 3.70 2.90 2.98 1.91 14.45% QoQ % -12.03% -31.79% 5.41% 27.59% -2.68% 56.02% - Horiz. % 122.51% 139.27% 204.19% 193.72% 151.83% 156.02% 100.00%
Price Multiplier on Announcement Date 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 26/09/13 28/06/13 -
Price 2.8100 3.3800 2.8600 8.9000 6.5800 4.8600 4.7200 -
P/RPS 10.47 11.45 2.51 7.61 5.93 4.56 4.14 85.31% QoQ % -8.56% 356.18% -67.02% 28.33% 30.04% 10.14% - Horiz. % 252.90% 276.57% 60.63% 183.82% 143.24% 110.14% 100.00%
P/EPS 30.78 104.64 24.38 19.26 90.51 101.04 61.38 -36.80% QoQ % -70.58% 329.20% 26.58% -78.72% -10.42% 64.61% - Horiz. % 50.15% 170.48% 39.72% 31.38% 147.46% 164.61% 100.00%
EY 3.25 0.96 4.10 5.19 1.10 0.99 1.63 58.22% QoQ % 238.54% -76.59% -21.00% 371.82% 11.11% -39.26% - Horiz. % 199.39% 58.90% 251.53% 318.40% 67.48% 60.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.26 3.04 1.31 4.45 3.95 2.96 3.22 -20.97% QoQ % -25.66% 132.06% -70.56% 12.66% 33.45% -8.07% - Horiz. % 70.19% 94.41% 40.68% 138.20% 122.67% 91.93% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Yinson 31-1-2014.pdf 
