[YINSON] YoY Quarter Result on 2012-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 110,720 255,219 236,780 192,554 194,478 156,187 140,146 -3.85% YoY % -56.62% 7.79% 22.97% -0.99% 24.52% 11.45% - Horiz. % 79.00% 182.11% 168.95% 137.40% 138.77% 111.45% 100.00%
PBT 94,164 93,050 16,851 11,481 9,796 4,081 3,345 74.37% YoY % 1.20% 452.19% 46.77% 17.20% 140.04% 22.00% - Horiz. % 2,815.07% 2,781.76% 503.77% 343.23% 292.86% 122.00% 100.00%
Tax -14,194 -5,189 -622 -2,155 -1,763 -1,663 -791 61.77% YoY % -173.54% -734.24% 71.14% -22.23% -6.01% -110.24% - Horiz. % 1,794.44% 656.01% 78.63% 272.44% 222.88% 210.24% 100.00%
NP 79,970 87,861 16,229 9,326 8,033 2,418 2,554 77.49% YoY % -8.98% 441.38% 74.02% 16.10% 232.22% -5.32% - Horiz. % 3,131.17% 3,440.13% 635.43% 365.15% 314.53% 94.68% 100.00%
NP to SH 85,742 86,792 15,506 8,508 8,066 2,504 2,770 77.15% YoY % -1.21% 459.73% 82.25% 5.48% 222.12% -9.60% - Horiz. % 3,095.38% 3,133.29% 559.78% 307.15% 291.19% 90.40% 100.00%
Tax Rate 15.07 % 5.58 % 3.69 % 18.77 % 18.00 % 40.75 % 23.65 % -7.23% YoY % 170.07% 51.22% -80.34% 4.28% -55.83% 72.30% - Horiz. % 63.72% 23.59% 15.60% 79.37% 76.11% 172.30% 100.00%
Total Cost 30,750 167,358 220,551 183,228 186,445 153,769 137,592 -22.09% YoY % -81.63% -24.12% 20.37% -1.73% 21.25% 11.76% - Horiz. % 22.35% 121.63% 160.29% 133.17% 135.51% 111.76% 100.00%
Net Worth 2,289,514 1,184,477 355,550 262,689 146,259 114,937 102,846 67.68% YoY % 93.29% 233.14% 35.35% 79.60% 27.25% 11.76% - Horiz. % 2,226.15% 1,151.69% 345.71% 255.42% 142.21% 111.76% 100.00%
Dividend 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 1,184,477 355,550 262,689 146,259 114,937 102,846 67.68% YoY % 93.29% 233.14% 35.35% 79.60% 27.25% 11.76% - Horiz. % 2,226.15% 1,151.69% 345.71% 255.42% 142.21% 111.76% 100.00%
NOSH 1,067,770 950,624 213,287 196,036 72,405 68,415 68,564 57.99% YoY % 12.32% 345.70% 8.80% 170.75% 5.83% -0.22% - Horiz. % 1,557.33% 1,386.47% 311.08% 285.92% 105.60% 99.78% 100.00%
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 72.23 % 34.43 % 6.85 % 4.84 % 4.13 % 1.55 % 1.82 % 84.64% YoY % 109.79% 402.63% 41.53% 17.19% 166.45% -14.84% - Horiz. % 3,968.68% 1,891.76% 376.37% 265.93% 226.92% 85.16% 100.00%
ROE 3.74 % 7.33 % 4.36 % 3.24 % 5.51 % 2.18 % 2.69 % 5.64% YoY % -48.98% 68.12% 34.57% -41.20% 152.75% -18.96% - Horiz. % 139.03% 272.49% 162.08% 120.45% 204.83% 81.04% 100.00%
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 10.37 26.85 111.01 98.22 268.59 228.29 204.40 -39.14% YoY % -61.38% -75.81% 13.02% -63.43% 17.65% 11.69% - Horiz. % 5.07% 13.14% 54.31% 48.05% 131.40% 111.69% 100.00%
EPS 8.03 9.13 7.27 4.34 11.14 3.66 4.04 12.12% YoY % -12.05% 25.58% 67.51% -61.04% 204.37% -9.41% - Horiz. % 198.76% 225.99% 179.95% 107.43% 275.74% 90.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.1442 1.2460 1.6670 1.3400 2.0200 1.6800 1.5000 6.13% YoY % 72.09% -25.25% 24.40% -33.66% 20.24% 12.00% - Horiz. % 142.95% 83.07% 111.13% 89.33% 134.67% 112.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 3.48 8.01 7.44 6.05 6.11 4.90 4.40 -3.83% YoY % -56.55% 7.66% 22.98% -0.98% 24.69% 11.36% - Horiz. % 79.09% 182.05% 169.09% 137.50% 138.86% 111.36% 100.00%
EPS 2.69 2.73 0.49 0.27 0.25 0.08 0.09 76.12% YoY % -1.47% 457.14% 81.48% 8.00% 212.50% -11.11% - Horiz. % 2,988.89% 3,033.33% 544.44% 300.00% 277.78% 88.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7190 0.3720 0.1117 0.0825 0.0459 0.0361 0.0323 67.68% YoY % 93.28% 233.03% 35.39% 79.74% 27.15% 11.76% - Horiz. % 2,226.01% 1,151.70% 345.82% 255.42% 142.11% 111.76% 100.00%
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 2.9400 2.9100 4.8400 1.8000 1.9100 0.9000 0.6200 -
P/RPS 28.35 10.84 4.36 1.83 0.71 0.39 0.30 113.35% YoY % 161.53% 148.62% 138.25% 157.75% 82.05% 30.00% - Horiz. % 9,450.00% 3,613.33% 1,453.33% 610.00% 236.67% 130.00% 100.00%
P/EPS 36.61 31.87 66.57 41.47 17.15 24.59 15.35 15.58% YoY % 14.87% -52.13% 60.53% 141.81% -30.26% 60.20% - Horiz. % 238.50% 207.62% 433.68% 270.16% 111.73% 160.20% 100.00%
EY 2.73 3.14 1.50 2.41 5.83 4.07 6.52 -13.50% YoY % -13.06% 109.33% -37.76% -58.66% 43.24% -37.58% - Horiz. % 41.87% 48.16% 23.01% 36.96% 89.42% 62.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.37 2.34 2.90 1.34 0.95 0.54 0.41 22.26% YoY % -41.45% -19.31% 116.42% 41.05% 75.93% 31.71% - Horiz. % 334.15% 570.73% 707.32% 326.83% 231.71% 131.71% 100.00%
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 2.9000 2.8100 6.5800 2.1100 1.9100 1.0400 0.6100 -
P/RPS 27.97 10.47 5.93 2.15 0.71 0.46 0.30 112.87% YoY % 167.14% 76.56% 175.81% 202.82% 54.35% 53.33% - Horiz. % 9,323.33% 3,490.00% 1,976.67% 716.67% 236.67% 153.33% 100.00%
P/EPS 36.11 30.78 90.51 48.62 17.15 28.42 15.10 15.63% YoY % 17.32% -65.99% 86.16% 183.50% -39.66% 88.21% - Horiz. % 239.14% 203.84% 599.40% 321.99% 113.58% 188.21% 100.00%
EY 2.77 3.25 1.10 2.06 5.83 3.52 6.62 -13.51% YoY % -14.77% 195.45% -46.60% -64.67% 65.62% -46.83% - Horiz. % 41.84% 49.09% 16.62% 31.12% 88.07% 53.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.35 2.26 3.95 1.57 0.95 0.62 0.41 21.96% YoY % -40.27% -42.78% 151.59% 65.26% 53.23% 51.22% - Horiz. % 329.27% 551.22% 963.41% 382.93% 231.71% 151.22% 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 31-10-2012.pdf 
