Highlights

[YINSON] QoQ Annualized Quarter Result on 2016-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 20-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Oct-2016  [#3]
Profit Trend QoQ -     17.52%    YoY -     -16.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 779,284 689,652 543,255 477,049 459,686 461,592 424,398 50.01%
  QoQ % 13.00% 26.95% 13.88% 3.78% -0.41% 8.76% -
  Horiz. % 183.62% 162.50% 128.01% 112.41% 108.31% 108.76% 100.00%
PBT 362,470 305,024 213,179 243,861 210,922 127,200 292,760 15.32%
  QoQ % 18.83% 43.08% -12.58% 15.62% 65.82% -56.55% -
  Horiz. % 123.81% 104.19% 72.82% 83.30% 72.05% 43.45% 100.00%
Tax -74,764 -63,880 -16,424 -49,789 -46,032 -39,236 -76,939 -1.90%
  QoQ % -17.04% -288.94% 67.01% -8.16% -17.32% 49.00% -
  Horiz. % 97.17% 83.03% 21.35% 64.71% 59.83% 51.00% 100.00%
NP 287,706 241,144 196,755 194,072 164,890 87,964 215,821 21.15%
  QoQ % 19.31% 22.56% 1.38% 17.70% 87.45% -59.24% -
  Horiz. % 133.31% 111.73% 91.17% 89.92% 76.40% 40.76% 100.00%
NP to SH 287,766 241,144 197,048 194,462 165,476 89,504 224,663 17.96%
  QoQ % 19.33% 22.38% 1.33% 17.52% 84.88% -60.16% -
  Horiz. % 128.09% 107.34% 87.71% 86.56% 73.66% 39.84% 100.00%
Tax Rate 20.63 % 20.94 % 7.70 % 20.42 % 21.82 % 30.85 % 26.28 % -14.92%
  QoQ % -1.48% 171.95% -62.29% -6.42% -29.27% 17.39% -
  Horiz. % 78.50% 79.68% 29.30% 77.70% 83.03% 117.39% 100.00%
Total Cost 491,578 448,508 346,500 282,977 294,796 373,628 208,577 77.19%
  QoQ % 9.60% 29.44% 22.45% -4.01% -21.10% 79.13% -
  Horiz. % 235.68% 215.03% 166.13% 135.67% 141.34% 179.13% 100.00%
Net Worth 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 1,688,678 1,771,674 7.41%
  QoQ % 0.64% -0.26% 4.29% 4.38% 6.86% -4.68% -
  Horiz. % 111.30% 110.60% 110.88% 106.32% 101.85% 95.32% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 87,069 - 181,018 - - - 21,345 155.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 407.91% 0.00% 848.04% 0.00% 0.00% 0.00% 100.00%
Div Payout % 30.26 % - % 91.86 % - % - % - % 9.50 % 116.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 318.53% 0.00% 966.95% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 1,688,678 1,771,674 7.41%
  QoQ % 0.64% -0.26% 4.29% 4.38% 6.86% -4.68% -
  Horiz. % 111.30% 110.60% 110.88% 106.32% 101.85% 95.32% 100.00%
NOSH 1,088,373 1,088,194 1,090,470 1,089,567 1,090,092 1,091,512 1,067,274 1.31%
  QoQ % 0.02% -0.21% 0.08% -0.05% -0.13% 2.27% -
  Horiz. % 101.98% 101.96% 102.17% 102.09% 102.14% 102.27% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 36.92 % 34.97 % 36.22 % 40.68 % 35.87 % 19.06 % 50.85 % -19.23%
  QoQ % 5.58% -3.45% -10.96% 13.41% 88.20% -62.52% -
  Horiz. % 72.61% 68.77% 71.23% 80.00% 70.54% 37.48% 100.00%
ROE 14.59 % 12.31 % 10.03 % 10.32 % 9.17 % 5.30 % 12.68 % 9.81%
  QoQ % 18.52% 22.73% -2.81% 12.54% 73.02% -58.20% -
  Horiz. % 115.06% 97.08% 79.10% 81.39% 72.32% 41.80% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 71.60 63.38 49.82 43.78 42.17 42.29 39.76 48.07%
  QoQ % 12.97% 27.22% 13.80% 3.82% -0.28% 6.36% -
  Horiz. % 180.08% 159.41% 125.30% 110.11% 106.06% 106.36% 100.00%
EPS 26.44 22.16 18.07 17.84 15.18 8.20 21.05 16.43%
  QoQ % 19.31% 22.63% 1.29% 17.52% 85.12% -61.05% -
  Horiz. % 125.61% 105.27% 85.84% 84.75% 72.11% 38.95% 100.00%
DPS 8.00 0.00 16.60 0.00 0.00 0.00 2.00 152.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 0.00% 830.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8118 1.8006 1.8015 1.7288 1.6554 1.5471 1.6600 6.01%
  QoQ % 0.62% -0.05% 4.21% 4.43% 7.00% -6.80% -
  Horiz. % 109.14% 108.47% 108.52% 104.14% 99.72% 93.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 70.90 62.74 49.42 43.40 41.82 41.99 38.61 50.01%
  QoQ % 13.01% 26.95% 13.87% 3.78% -0.40% 8.75% -
  Horiz. % 183.63% 162.50% 128.00% 112.41% 108.31% 108.75% 100.00%
EPS 26.18 21.94 17.93 17.69 15.05 8.14 20.44 17.96%
  QoQ % 19.33% 22.36% 1.36% 17.54% 84.89% -60.18% -
  Horiz. % 128.08% 107.34% 87.72% 86.55% 73.63% 39.82% 100.00%
DPS 7.92 0.00 16.47 0.00 0.00 0.00 1.94 155.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 408.25% 0.00% 848.97% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7940 1.7826 1.7872 1.7137 1.6417 1.5363 1.6118 7.41%
  QoQ % 0.64% -0.26% 4.29% 4.39% 6.86% -4.68% -
  Horiz. % 111.30% 110.60% 110.88% 106.32% 101.86% 95.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 3.5500 3.3500 3.1100 3.1300 3.0700 2.7600 2.7300 -
P/RPS 4.96 5.29 6.24 7.15 7.28 6.53 6.87 -19.54%
  QoQ % -6.24% -15.22% -12.73% -1.79% 11.49% -4.95% -
  Horiz. % 72.20% 77.00% 90.83% 104.08% 105.97% 95.05% 100.00%
P/EPS 13.43 15.12 17.21 17.54 20.22 33.66 12.97 2.35%
  QoQ % -11.18% -12.14% -1.88% -13.25% -39.93% 159.52% -
  Horiz. % 103.55% 116.58% 132.69% 135.24% 155.90% 259.52% 100.00%
EY 7.45 6.61 5.81 5.70 4.94 2.97 7.71 -2.26%
  QoQ % 12.71% 13.77% 1.93% 15.38% 66.33% -61.48% -
  Horiz. % 96.63% 85.73% 75.36% 73.93% 64.07% 38.52% 100.00%
DY 2.25 0.00 5.34 0.00 0.00 0.00 0.73 111.94%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 308.22% 0.00% 731.51% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.96 1.86 1.73 1.81 1.85 1.78 1.64 12.63%
  QoQ % 5.38% 7.51% -4.42% -2.16% 3.93% 8.54% -
  Horiz. % 119.51% 113.41% 105.49% 110.37% 112.80% 108.54% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 30/06/16 30/03/16 -
Price 3.4800 3.4000 3.2100 2.8800 3.2500 2.7300 2.7500 -
P/RPS 4.86 5.36 6.44 6.58 7.71 6.46 6.92 -21.01%
  QoQ % -9.33% -16.77% -2.13% -14.66% 19.35% -6.65% -
  Horiz. % 70.23% 77.46% 93.06% 95.09% 111.42% 93.35% 100.00%
P/EPS 13.16 15.34 17.76 16.14 21.41 33.29 13.06 0.51%
  QoQ % -14.21% -13.63% 10.04% -24.61% -35.69% 154.90% -
  Horiz. % 100.77% 117.46% 135.99% 123.58% 163.94% 254.90% 100.00%
EY 7.60 6.52 5.63 6.20 4.67 3.00 7.65 -0.44%
  QoQ % 16.56% 15.81% -9.19% 32.76% 55.67% -60.78% -
  Horiz. % 99.35% 85.23% 73.59% 81.05% 61.05% 39.22% 100.00%
DY 2.30 0.00 5.17 0.00 0.00 0.00 0.73 115.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 315.07% 0.00% 708.22% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.92 1.89 1.78 1.67 1.96 1.76 1.66 10.20%
  QoQ % 1.59% 6.18% 6.59% -14.80% 11.36% 6.02% -
  Horiz. % 115.66% 113.86% 107.23% 100.60% 118.07% 106.02% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

242  254  568  1400 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.195-0.005 
 ASB 0.175+0.01 
 BINTAI 0.81+0.015 
 VIVOCOM 1.15+0.14 
 BIOHLDG 0.30-0.015 
 VSOLAR 0.05+0.005 
 SOLUTN 1.22-0.05 
 KANGER 0.1850.00 
 SUPERMX-C1I 0.110.00 
 TDM 0.295+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS