Highlights

[YINSON] QoQ Quarter Result on 2016-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 30-Jun-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 30-Apr-2016  [#1]
Profit Trend QoQ -     -55.34%    YoY -     114.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 185,468 127,944 114,445 115,398 116,188 110,720 98,405 52.29%
  QoQ % 44.96% 11.80% -0.83% -0.68% 4.94% 12.51% -
  Horiz. % 188.47% 130.02% 116.30% 117.27% 118.07% 112.51% 100.00%
PBT 30,283 77,435 73,661 31,800 98,130 94,164 84,230 -49.28%
  QoQ % -60.89% 5.12% 131.64% -67.59% 4.21% 11.79% -
  Horiz. % 35.95% 91.93% 87.45% 37.75% 116.50% 111.79% 100.00%
Tax 20,918 -14,326 -13,207 -9,809 -50,919 -14,194 -6,328 -
  QoQ % 246.01% -8.47% -34.64% 80.74% -258.74% -124.30% -
  Horiz. % -330.56% 226.39% 208.71% 155.01% 804.66% 224.30% 100.00%
NP 51,201 63,109 60,454 21,991 47,211 79,970 77,902 -24.31%
  QoQ % -18.87% 4.39% 174.90% -53.42% -40.96% 2.65% -
  Horiz. % 65.72% 81.01% 77.60% 28.23% 60.60% 102.65% 100.00%
NP to SH 51,201 63,109 60,362 22,376 50,098 85,742 78,378 -24.62%
  QoQ % -18.87% 4.55% 169.76% -55.34% -41.57% 9.40% -
  Horiz. % 65.33% 80.52% 77.01% 28.55% 63.92% 109.40% 100.00%
Tax Rate -69.08 % 18.50 % 17.93 % 30.85 % 51.89 % 15.07 % 7.51 % -
  QoQ % -473.41% 3.18% -41.88% -40.55% 244.33% 100.67% -
  Horiz. % -919.84% 246.34% 238.75% 410.79% 690.95% 200.67% 100.00%
Total Cost 134,267 64,835 53,991 93,407 68,977 30,750 20,503 248.04%
  QoQ % 107.09% 20.08% -42.20% 35.42% 124.32% 49.98% -
  Horiz. % 654.87% 316.22% 263.33% 455.58% 336.42% 149.98% 100.00%
Net Worth 1,958,356 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 1,732,538 8.47%
  QoQ % 3.97% 4.43% 6.81% -4.77% -22.55% 32.15% -
  Horiz. % 113.03% 108.72% 104.11% 97.47% 102.35% 132.15% 100.00%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 21,741 - - - 21,363 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.77% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 42.46 % - % - % - % 42.64 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.58% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 1,958,356 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 1,732,538 8.47%
  QoQ % 3.97% 4.43% 6.81% -4.77% -22.55% 32.15% -
  Horiz. % 113.03% 108.72% 104.11% 97.47% 102.35% 132.15% 100.00%
NOSH 1,087,070 1,089,567 1,089,566 1,091,512 1,068,198 1,067,770 1,067,820 1.19%
  QoQ % -0.23% 0.00% -0.18% 2.18% 0.04% -0.00% -
  Horiz. % 101.80% 102.04% 102.04% 102.22% 100.04% 100.00% 100.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 27.61 % 49.33 % 52.82 % 19.06 % 40.63 % 72.23 % 79.16 % -50.29%
  QoQ % -44.03% -6.61% 177.12% -53.09% -43.75% -8.75% -
  Horiz. % 34.88% 62.32% 66.73% 24.08% 51.33% 91.25% 100.00%
ROE 2.61 % 3.35 % 3.35 % 1.33 % 2.83 % 3.74 % 4.52 % -30.54%
  QoQ % -22.09% 0.00% 151.88% -53.00% -24.33% -17.26% -
  Horiz. % 57.74% 74.12% 74.12% 29.42% 62.61% 82.74% 100.00%
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 17.06 11.74 10.50 10.57 10.88 10.37 9.22 50.44%
  QoQ % 45.32% 11.81% -0.66% -2.85% 4.92% 12.47% -
  Horiz. % 185.03% 127.33% 113.88% 114.64% 118.00% 112.47% 100.00%
EPS 4.71 5.79 5.54 2.05 4.69 8.03 7.34 -25.50%
  QoQ % -18.65% 4.51% 170.24% -56.29% -41.59% 9.40% -
  Horiz. % 64.17% 78.88% 75.48% 27.93% 63.90% 109.40% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8015 1.7288 1.6554 1.5471 1.6600 2.1442 1.6225 7.19%
  QoQ % 4.21% 4.43% 7.00% -6.80% -22.58% 32.15% -
  Horiz. % 111.03% 106.55% 102.03% 95.35% 102.31% 132.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 16.90 11.66 10.43 10.51 10.59 10.09 8.97 52.25%
  QoQ % 44.94% 11.79% -0.76% -0.76% 4.96% 12.49% -
  Horiz. % 188.41% 129.99% 116.28% 117.17% 118.06% 112.49% 100.00%
EPS 4.66 5.75 5.50 2.04 4.56 7.81 7.14 -24.66%
  QoQ % -18.96% 4.55% 169.61% -55.26% -41.61% 9.38% -
  Horiz. % 65.27% 80.53% 77.03% 28.57% 63.87% 109.38% 100.00%
DPS 1.98 0.00 0.00 0.00 1.95 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.54% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7842 1.7161 1.6433 1.5385 1.6155 2.0859 1.5785 8.47%
  QoQ % 3.97% 4.43% 6.81% -4.77% -22.55% 32.14% -
  Horiz. % 113.03% 108.72% 104.11% 97.47% 102.34% 132.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 3.1100 3.1300 3.0700 2.7600 2.7300 2.9400 3.0600 -
P/RPS 18.23 26.65 29.23 26.11 25.10 28.35 33.20 -32.82%
  QoQ % -31.59% -8.83% 11.95% 4.02% -11.46% -14.61% -
  Horiz. % 54.91% 80.27% 88.04% 78.64% 75.60% 85.39% 100.00%
P/EPS 66.03 54.04 55.42 134.63 58.21 36.61 41.69 35.69%
  QoQ % 22.19% -2.49% -58.84% 131.28% 59.00% -12.19% -
  Horiz. % 158.38% 129.62% 132.93% 322.93% 139.63% 87.81% 100.00%
EY 1.51 1.85 1.80 0.74 1.72 2.73 2.40 -26.47%
  QoQ % -18.38% 2.78% 143.24% -56.98% -37.00% 13.75% -
  Horiz. % 62.92% 77.08% 75.00% 30.83% 71.67% 113.75% 100.00%
DY 0.64 0.00 0.00 0.00 0.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.73 1.81 1.85 1.78 1.64 1.37 1.89 -5.70%
  QoQ % -4.42% -2.16% 3.93% 8.54% 19.71% -27.51% -
  Horiz. % 91.53% 95.77% 97.88% 94.18% 86.77% 72.49% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/03/17 20/12/16 28/09/16 30/06/16 30/03/16 28/12/15 29/09/15 -
Price 3.2100 2.8800 3.2500 2.7300 2.7500 2.9000 2.9000 -
P/RPS 18.81 24.53 30.94 25.82 25.28 27.97 31.47 -28.93%
  QoQ % -23.32% -20.72% 19.83% 2.14% -9.62% -11.12% -
  Horiz. % 59.77% 77.95% 98.32% 82.05% 80.33% 88.88% 100.00%
P/EPS 68.15 49.72 58.66 133.17 58.64 36.11 39.51 43.59%
  QoQ % 37.07% -15.24% -55.95% 127.10% 62.39% -8.61% -
  Horiz. % 172.49% 125.84% 148.47% 337.05% 148.42% 91.39% 100.00%
EY 1.47 2.01 1.70 0.75 1.71 2.77 2.53 -30.26%
  QoQ % -26.87% 18.24% 126.67% -56.14% -38.27% 9.49% -
  Horiz. % 58.10% 79.45% 67.19% 29.64% 67.59% 109.49% 100.00%
DY 0.62 0.00 0.00 0.00 0.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.78 1.67 1.96 1.76 1.66 1.35 1.79 -0.37%
  QoQ % 6.59% -14.80% 11.36% 6.02% 22.96% -24.58% -
  Horiz. % 99.44% 93.30% 109.50% 98.32% 92.74% 75.42% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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