Highlights

[YINSON] YoY Quarter Result on 2015-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jul-2015  [#2]
Profit Trend QoQ -     650.39%    YoY -     155.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 217,229 114,445 98,405 280,514 227,350 235,768 158,630 5.37%
  YoY % 89.81% 16.30% -64.92% 23.38% -3.57% 48.63% -
  Horiz. % 136.94% 72.15% 62.03% 176.84% 143.32% 148.63% 100.00%
PBT 104,979 73,661 84,230 39,290 13,204 12,872 6,233 60.03%
  YoY % 42.52% -12.55% 114.38% 197.56% 2.58% 106.51% -
  Horiz. % 1,684.25% 1,181.79% 1,351.36% 630.35% 211.84% 206.51% 100.00%
Tax -21,412 -13,207 -6,328 -7,976 -2,040 -2,188 -819 72.19%
  YoY % -62.13% -108.71% 20.66% -290.98% 6.76% -167.16% -
  Horiz. % 2,614.41% 1,612.58% 772.65% 973.87% 249.08% 267.16% 100.00%
NP 83,567 60,454 77,902 31,314 11,164 10,684 5,414 57.73%
  YoY % 38.23% -22.40% 148.78% 180.49% 4.49% 97.34% -
  Horiz. % 1,543.54% 1,116.62% 1,438.90% 578.39% 206.21% 197.34% 100.00%
NP to SH 83,597 60,362 78,378 30,684 10,251 9,847 5,470 57.47%
  YoY % 38.49% -22.99% 155.44% 199.33% 4.10% 80.02% -
  Horiz. % 1,528.28% 1,103.51% 1,432.87% 560.95% 187.40% 180.02% 100.00%
Tax Rate 20.40 % 17.93 % 7.51 % 20.30 % 15.45 % 17.00 % 13.14 % 7.60%
  YoY % 13.78% 138.75% -63.00% 31.39% -9.12% 29.38% -
  Horiz. % 155.25% 136.45% 57.15% 154.49% 117.58% 129.38% 100.00%
Total Cost 133,662 53,991 20,503 249,200 216,186 225,084 153,216 -2.25%
  YoY % 147.56% 163.33% -91.77% 15.27% -3.95% 46.91% -
  Horiz. % 87.24% 35.24% 13.38% 162.65% 141.10% 146.91% 100.00%
Net Worth 1,972,149 1,803,668 1,732,538 1,055,415 350,366 259,905 139,829 55.38%
  YoY % 9.34% 4.11% 64.16% 201.23% 34.81% 85.87% -
  Horiz. % 1,410.40% 1,289.91% 1,239.04% 754.79% 250.57% 185.87% 100.00%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 43,540 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 52.08 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,972,149 1,803,668 1,732,538 1,055,415 350,366 259,905 139,829 55.38%
  YoY % 9.34% 4.11% 64.16% 201.23% 34.81% 85.87% -
  Horiz. % 1,410.40% 1,289.91% 1,239.04% 754.79% 250.57% 185.87% 100.00%
NOSH 1,088,502 1,089,566 1,067,820 949,969 213,118 196,155 72,450 57.02%
  YoY % -0.10% 2.04% 12.41% 345.75% 8.65% 170.74% -
  Horiz. % 1,502.41% 1,503.88% 1,473.87% 1,311.20% 294.16% 270.74% 100.00%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 38.47 % 52.82 % 79.16 % 11.16 % 4.91 % 4.53 % 3.41 % 49.70%
  YoY % -27.17% -33.27% 609.32% 127.29% 8.39% 32.84% -
  Horiz. % 1,128.15% 1,548.97% 2,321.41% 327.27% 143.99% 132.84% 100.00%
ROE 4.24 % 3.35 % 4.52 % 2.91 % 2.93 % 3.79 % 3.91 % 1.36%
  YoY % 26.57% -25.88% 55.33% -0.68% -22.69% -3.07% -
  Horiz. % 108.44% 85.68% 115.60% 74.42% 74.94% 96.93% 100.00%
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 19.96 10.50 9.22 29.53 106.68 120.19 218.95 -32.89%
  YoY % 90.10% 13.88% -68.78% -72.32% -11.24% -45.11% -
  Horiz. % 9.12% 4.80% 4.21% 13.49% 48.72% 54.89% 100.00%
EPS 7.68 5.54 7.34 3.23 4.81 5.02 7.55 0.28%
  YoY % 38.63% -24.52% 127.24% -32.85% -4.18% -33.51% -
  Horiz. % 101.72% 73.38% 97.22% 42.78% 63.71% 66.49% 100.00%
DPS 4.00 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. % 100.00% - - - - - -
NAPS 1.8118 1.6554 1.6225 1.1110 1.6440 1.3250 1.9300 -1.05%
  YoY % 9.45% 2.03% 46.04% -32.42% 24.08% -31.35% -
  Horiz. % 93.88% 85.77% 84.07% 57.56% 85.18% 68.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 19.87 10.47 9.00 25.66 20.80 21.57 14.51 5.37%
  YoY % 89.78% 16.33% -64.93% 23.37% -3.57% 48.66% -
  Horiz. % 136.94% 72.16% 62.03% 176.84% 143.35% 148.66% 100.00%
EPS 7.65 5.52 7.17 2.81 0.94 0.90 0.50 57.50%
  YoY % 38.59% -23.01% 155.16% 198.94% 4.44% 80.00% -
  Horiz. % 1,530.00% 1,104.00% 1,434.00% 562.00% 188.00% 180.00% 100.00%
DPS 3.98 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. % 100.00% - - - - - -
NAPS 1.8043 1.6502 1.5851 0.9656 0.3206 0.2378 0.1279 55.38%
  YoY % 9.34% 4.11% 64.16% 201.19% 34.82% 85.93% -
  Horiz. % 1,410.71% 1,290.23% 1,239.33% 754.96% 250.66% 185.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 3.5500 3.0700 3.0600 2.9500 4.9000 2.1000 2.2000 -
P/RPS 17.79 29.23 33.20 9.99 4.59 1.75 1.00 61.50%
  YoY % -39.14% -11.96% 232.33% 117.65% 162.29% 75.00% -
  Horiz. % 1,779.00% 2,923.00% 3,320.00% 999.00% 459.00% 175.00% 100.00%
P/EPS 46.22 55.42 41.69 91.33 101.87 41.83 29.14 7.98%
  YoY % -16.60% 32.93% -54.35% -10.35% 143.53% 43.55% -
  Horiz. % 158.61% 190.19% 143.07% 313.42% 349.59% 143.55% 100.00%
EY 2.16 1.80 2.40 1.09 0.98 2.39 3.43 -7.41%
  YoY % 20.00% -25.00% 120.18% 11.22% -59.00% -30.32% -
  Horiz. % 62.97% 52.48% 69.97% 31.78% 28.57% 69.68% 100.00%
DY 1.13 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. % 100.00% - - - - - -
P/NAPS 1.96 1.85 1.89 2.66 2.98 1.58 1.14 9.44%
  YoY % 5.95% -2.12% -28.95% -10.74% 88.61% 38.60% -
  Horiz. % 171.93% 162.28% 165.79% 233.33% 261.40% 138.60% 100.00%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 -
Price 3.4800 3.2500 2.9000 3.3800 4.8600 1.8100 1.6200 -
P/RPS 17.44 30.94 31.47 11.45 4.56 1.51 0.74 69.24%
  YoY % -43.63% -1.68% 174.85% 151.10% 201.99% 104.05% -
  Horiz. % 2,356.76% 4,181.08% 4,252.70% 1,547.30% 616.22% 204.05% 100.00%
P/EPS 45.31 58.66 39.51 104.64 101.04 36.06 21.46 13.25%
  YoY % -22.76% 48.47% -62.24% 3.56% 180.20% 68.03% -
  Horiz. % 211.14% 273.35% 184.11% 487.60% 470.83% 168.03% 100.00%
EY 2.21 1.70 2.53 0.96 0.99 2.77 4.66 -11.68%
  YoY % 30.00% -32.81% 163.54% -3.03% -64.26% -40.56% -
  Horiz. % 47.42% 36.48% 54.29% 20.60% 21.24% 59.44% 100.00%
DY 1.15 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. % 100.00% - - - - - -
P/NAPS 1.92 1.96 1.79 3.04 2.96 1.37 0.84 14.76%
  YoY % -2.04% 9.50% -41.12% 2.70% 116.06% 63.10% -
  Horiz. % 228.57% 233.33% 213.10% 361.90% 352.38% 163.10% 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.
 


 

169  189  479  1372 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.02+0.055 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.35+0.065 
 HSI-H4A 0.20+0.07 
 SAPNRG 0.625-0.005 
 KRETAM 0.47+0.01 
 HSI-C3E 0.25-0.055 
 HSI-C3K 0.37-0.07 
 HSI-C3H 0.455-0.165 
 PWORTH 0.25+0.01 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
3. RHB Top 20 Small Cap Jewel for MY, SG and HK TRV Stock News & Articles
4. PublicInvest Research Headlines - 18 Jun 2018 PublicInvest Research
5. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
Partners & Brokers