Highlights

[YINSON] YoY Quarter Result on 2015-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Oct-2015  [#3]
Profit Trend QoQ -     9.40%    YoY -     -1.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 263,120 127,944 110,720 255,219 236,780 192,554 194,478 5.16%
  YoY % 105.65% 15.56% -56.62% 7.79% 22.97% -0.99% -
  Horiz. % 135.30% 65.79% 56.93% 131.23% 121.75% 99.01% 100.00%
PBT 106,736 77,435 94,164 93,050 16,851 11,481 9,796 48.84%
  YoY % 37.84% -17.77% 1.20% 452.19% 46.77% 17.20% -
  Horiz. % 1,089.59% 790.48% 961.25% 949.88% 172.02% 117.20% 100.00%
Tax -15,514 -14,326 -14,194 -5,189 -622 -2,155 -1,763 43.64%
  YoY % -8.29% -0.93% -173.54% -734.24% 71.14% -22.23% -
  Horiz. % 879.98% 812.59% 805.10% 294.33% 35.28% 122.23% 100.00%
NP 91,222 63,109 79,970 87,861 16,229 9,326 8,033 49.87%
  YoY % 44.55% -21.08% -8.98% 441.38% 74.02% 16.10% -
  Horiz. % 1,135.59% 785.62% 995.52% 1,093.75% 202.03% 116.10% 100.00%
NP to SH 91,156 63,109 85,742 86,792 15,506 8,508 8,066 49.75%
  YoY % 44.44% -26.40% -1.21% 459.73% 82.25% 5.48% -
  Horiz. % 1,130.13% 782.41% 1,063.01% 1,076.02% 192.24% 105.48% 100.00%
Tax Rate 14.53 % 18.50 % 15.07 % 5.58 % 3.69 % 18.77 % 18.00 % -3.50%
  YoY % -21.46% 22.76% 170.07% 51.22% -80.34% 4.28% -
  Horiz. % 80.72% 102.78% 83.72% 31.00% 20.50% 104.28% 100.00%
Total Cost 171,898 64,835 30,750 167,358 220,551 183,228 186,445 -1.34%
  YoY % 165.13% 110.85% -81.63% -24.12% 20.37% -1.73% -
  Horiz. % 92.20% 34.77% 16.49% 89.76% 118.29% 98.27% 100.00%
Net Worth 2,004,996 1,883,643 2,289,514 1,184,477 355,550 262,689 146,259 54.64%
  YoY % 6.44% -17.73% 93.29% 233.14% 35.35% 79.60% -
  Horiz. % 1,370.85% 1,287.88% 1,565.38% 809.85% 243.10% 179.60% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 2,004,996 1,883,643 2,289,514 1,184,477 355,550 262,689 146,259 54.64%
  YoY % 6.44% -17.73% 93.29% 233.14% 35.35% 79.60% -
  Horiz. % 1,370.85% 1,287.88% 1,565.38% 809.85% 243.10% 179.60% 100.00%
NOSH 1,087,780 1,089,567 1,067,770 950,624 213,287 196,036 72,405 57.02%
  YoY % -0.16% 2.04% 12.32% 345.70% 8.80% 170.75% -
  Horiz. % 1,502.34% 1,504.81% 1,474.70% 1,312.91% 294.57% 270.75% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 34.67 % 49.33 % 72.23 % 34.43 % 6.85 % 4.84 % 4.13 % 42.51%
  YoY % -29.72% -31.70% 109.79% 402.63% 41.53% 17.19% -
  Horiz. % 839.47% 1,194.43% 1,748.91% 833.66% 165.86% 117.19% 100.00%
ROE 4.55 % 3.35 % 3.74 % 7.33 % 4.36 % 3.24 % 5.51 % -3.14%
  YoY % 35.82% -10.43% -48.98% 68.12% 34.57% -41.20% -
  Horiz. % 82.58% 60.80% 67.88% 133.03% 79.13% 58.80% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 24.19 11.74 10.37 26.85 111.01 98.22 268.59 -33.02%
  YoY % 106.05% 13.21% -61.38% -75.81% 13.02% -63.43% -
  Horiz. % 9.01% 4.37% 3.86% 10.00% 41.33% 36.57% 100.00%
EPS 8.38 5.79 8.03 9.13 7.27 4.34 11.14 -4.63%
  YoY % 44.73% -27.90% -12.05% 25.58% 67.51% -61.04% -
  Horiz. % 75.22% 51.97% 72.08% 81.96% 65.26% 38.96% 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 1.8432 1.7288 2.1442 1.2460 1.6670 1.3400 2.0200 -1.51%
  YoY % 6.62% -19.37% 72.09% -25.25% 24.40% -33.66% -
  Horiz. % 91.25% 85.58% 106.15% 61.68% 82.52% 66.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 24.07 11.71 10.13 23.35 21.66 17.62 17.79 5.16%
  YoY % 105.55% 15.60% -56.62% 7.80% 22.93% -0.96% -
  Horiz. % 135.30% 65.82% 56.94% 131.25% 121.75% 99.04% 100.00%
EPS 8.34 5.77 7.84 7.94 1.42 0.78 0.74 49.68%
  YoY % 44.54% -26.40% -1.26% 459.15% 82.05% 5.41% -
  Horiz. % 1,127.03% 779.73% 1,059.46% 1,072.97% 191.89% 105.41% 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 1.8344 1.7233 2.0947 1.0837 0.3253 0.2403 0.1338 54.64%
  YoY % 6.45% -17.73% 93.29% 233.14% 35.37% 79.60% -
  Horiz. % 1,371.00% 1,287.97% 1,565.55% 809.94% 243.12% 179.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 3.9600 3.1300 2.9400 2.9100 4.8400 1.8000 1.9100 -
P/RPS 16.37 26.65 28.35 10.84 4.36 1.83 0.71 68.63%
  YoY % -38.57% -6.00% 161.53% 148.62% 138.25% 157.75% -
  Horiz. % 2,305.63% 3,753.52% 3,992.96% 1,526.76% 614.08% 257.75% 100.00%
P/EPS 47.26 54.04 36.61 31.87 66.57 41.47 17.15 18.39%
  YoY % -12.55% 47.61% 14.87% -52.13% 60.53% 141.81% -
  Horiz. % 275.57% 315.10% 213.47% 185.83% 388.16% 241.81% 100.00%
EY 2.12 1.85 2.73 3.14 1.50 2.41 5.83 -15.50%
  YoY % 14.59% -32.23% -13.06% 109.33% -37.76% -58.66% -
  Horiz. % 36.36% 31.73% 46.83% 53.86% 25.73% 41.34% 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 2.15 1.81 1.37 2.34 2.90 1.34 0.95 14.57%
  YoY % 18.78% 32.12% -41.45% -19.31% 116.42% 41.05% -
  Horiz. % 226.32% 190.53% 144.21% 246.32% 305.26% 141.05% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 -
Price 3.7600 2.8800 2.9000 2.8100 6.5800 2.1100 1.9100 -
P/RPS 15.54 24.53 27.97 10.47 5.93 2.15 0.71 67.17%
  YoY % -36.65% -12.30% 167.14% 76.56% 175.81% 202.82% -
  Horiz. % 2,188.73% 3,454.93% 3,939.44% 1,474.65% 835.21% 302.82% 100.00%
P/EPS 44.87 49.72 36.11 30.78 90.51 48.62 17.15 17.37%
  YoY % -9.75% 37.69% 17.32% -65.99% 86.16% 183.50% -
  Horiz. % 261.63% 289.91% 210.55% 179.48% 527.76% 283.50% 100.00%
EY 2.23 2.01 2.77 3.25 1.10 2.06 5.83 -14.79%
  YoY % 10.95% -27.44% -14.77% 195.45% -46.60% -64.67% -
  Horiz. % 38.25% 34.48% 47.51% 55.75% 18.87% 35.33% 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 2.04 1.67 1.35 2.26 3.95 1.57 0.95 13.57%
  YoY % 22.16% 23.70% -40.27% -42.78% 151.59% 65.26% -
  Horiz. % 214.74% 175.79% 142.11% 237.89% 415.79% 165.26% 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.
 


 

532  217  498  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.645+0.045 
 HSI-H4B 0.365-0.02 
 HSI-C3H 0.405-0.005 
 HSI-C3F 0.410.00 
 BARAKAH 0.155-0.005 
 SEACERA-WC 0.06+0.015 
 MYEG 1.000.00 
 PUC 0.195+0.005 
 IRIS 0.155+0.005 
 TM 3.21+0.07 
Partners & Brokers