Highlights

[YINSON] QoQ Cumulative 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 -     76.28%    YoY -     -16.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 389,642 172,413 543,255 357,787 229,843 115,398 424,398 -5.54%
  QoQ % 125.99% -68.26% 51.84% 55.67% 99.17% -72.81% -
  Horiz. % 91.81% 40.63% 128.01% 84.30% 54.16% 27.19% 100.00%
PBT 181,235 76,256 213,179 182,896 105,461 31,800 292,760 -27.38%
  QoQ % 137.67% -64.23% 16.56% 73.43% 231.64% -89.14% -
  Horiz. % 61.91% 26.05% 72.82% 62.47% 36.02% 10.86% 100.00%
Tax -37,382 -15,970 -16,424 -37,342 -23,016 -9,809 -76,939 -38.22%
  QoQ % -134.08% 2.76% 56.02% -62.24% -134.64% 87.25% -
  Horiz. % 48.59% 20.76% 21.35% 48.53% 29.91% 12.75% 100.00%
NP 143,853 60,286 196,755 145,554 82,445 21,991 215,821 -23.71%
  QoQ % 138.62% -69.36% 35.18% 76.55% 274.90% -89.81% -
  Horiz. % 66.65% 27.93% 91.17% 67.44% 38.20% 10.19% 100.00%
NP to SH 143,883 60,286 197,048 145,847 82,738 22,376 224,663 -25.72%
  QoQ % 138.67% -69.41% 35.11% 76.28% 269.76% -90.04% -
  Horiz. % 64.04% 26.83% 87.71% 64.92% 36.83% 9.96% 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 245,789 112,127 346,500 212,233 147,398 93,407 208,577 11.58%
  QoQ % 119.21% -67.64% 63.26% 43.99% 57.80% -55.22% -
  Horiz. % 117.84% 53.76% 166.13% 101.75% 70.67% 44.78% 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 43,534 - 181,018 - - - 21,345 60.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 203.95% 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 7.30 % 3.08 % 10.03 % 7.74 % 4.58 % 1.33 % 12.68 % -30.82%
  QoQ % 137.01% -69.29% 29.59% 69.00% 244.36% -89.51% -
  Horiz. % 57.57% 24.29% 79.10% 61.04% 36.12% 10.49% 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 35.80 15.84 49.82 32.84 21.08 10.57 39.76 -6.76%
  QoQ % 126.01% -68.21% 51.71% 55.79% 99.43% -73.42% -
  Horiz. % 90.04% 39.84% 125.30% 82.60% 53.02% 26.58% 100.00%
EPS 13.22 5.54 18.07 13.38 7.59 2.05 21.05 -26.68%
  QoQ % 138.63% -69.34% 35.05% 76.28% 270.24% -90.26% -
  Horiz. % 62.80% 26.32% 85.84% 63.56% 36.06% 9.74% 100.00%
DPS 4.00 0.00 16.60 0.00 0.00 0.00 2.00 58.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 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 35.45 15.69 49.42 32.55 20.91 10.50 38.61 -5.54%
  QoQ % 125.94% -68.25% 51.83% 55.67% 99.14% -72.80% -
  Horiz. % 91.82% 40.64% 128.00% 84.30% 54.16% 27.20% 100.00%
EPS 13.09 5.48 17.93 13.27 7.53 2.04 20.44 -25.72%
  QoQ % 138.87% -69.44% 35.12% 76.23% 269.12% -90.02% -
  Horiz. % 64.04% 26.81% 87.72% 64.92% 36.84% 9.98% 100.00%
DPS 3.96 0.00 16.47 0.00 0.00 0.00 1.94 60.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.12% 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 9.92 21.14 6.24 9.53 14.56 26.11 6.87 27.78%
  QoQ % -53.07% 238.78% -34.52% -34.55% -44.24% 280.06% -
  Horiz. % 144.40% 307.71% 90.83% 138.72% 211.94% 380.06% 100.00%
P/EPS 26.85 60.47 17.21 23.38 40.45 134.63 12.97 62.50%
  QoQ % -55.60% 251.37% -26.39% -42.20% -69.95% 938.01% -
  Horiz. % 207.02% 466.23% 132.69% 180.26% 311.87% 1,038.01% 100.00%
EY 3.72 1.65 5.81 4.28 2.47 0.74 7.71 -38.51%
  QoQ % 125.45% -71.60% 35.75% 73.28% 233.78% -90.40% -
  Horiz. % 48.25% 21.40% 75.36% 55.51% 32.04% 9.60% 100.00%
DY 1.13 0.00 5.34 0.00 0.00 0.00 0.73 33.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.79% 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 9.72 21.46 6.44 8.77 15.41 25.82 6.92 25.45%
  QoQ % -54.71% 233.23% -26.57% -43.09% -40.32% 273.12% -
  Horiz. % 140.46% 310.12% 93.06% 126.73% 222.69% 373.12% 100.00%
P/EPS 26.32 61.37 17.76 21.52 42.82 133.17 13.06 59.62%
  QoQ % -57.11% 245.55% -17.47% -49.74% -67.85% 919.68% -
  Horiz. % 201.53% 469.91% 135.99% 164.78% 327.87% 1,019.68% 100.00%
EY 3.80 1.63 5.63 4.65 2.34 0.75 7.65 -37.31%
  QoQ % 133.13% -71.05% 21.08% 98.72% 212.00% -90.20% -
  Horiz. % 49.67% 21.31% 73.59% 60.78% 30.59% 9.80% 100.00%
DY 1.15 0.00 5.17 0.00 0.00 0.00 0.73 35.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.53% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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