Highlights

[YINSON] QoQ Quarter Result on 2015-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 27-Mar-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jan-2015  [#4]
Profit Trend QoQ -     15.11%    YoY -     1.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 110,720 98,405 256,598 253,621 255,219 280,514 294,070 -47.77%
  QoQ % 12.51% -61.65% 1.17% -0.63% -9.02% -4.61% -
  Horiz. % 37.65% 33.46% 87.26% 86.25% 86.79% 95.39% 100.00%
PBT 94,164 84,230 19,937 109,171 93,050 39,290 37,869 83.24%
  QoQ % 11.79% 322.48% -81.74% 17.33% 136.83% 3.75% -
  Horiz. % 248.66% 222.42% 52.65% 288.29% 245.72% 103.75% 100.00%
Tax -14,194 -6,328 -9,199 -7,948 -5,189 -7,976 -6,855 62.24%
  QoQ % -124.30% 31.21% -15.74% -53.17% 34.94% -16.35% -
  Horiz. % 207.06% 92.31% 134.19% 115.94% 75.70% 116.35% 100.00%
NP 79,970 77,902 10,738 101,223 87,861 31,314 31,014 87.71%
  QoQ % 2.65% 625.48% -89.39% 15.21% 180.58% 0.97% -
  Horiz. % 257.85% 251.18% 34.62% 326.38% 283.29% 100.97% 100.00%
NP to SH 85,742 78,378 10,445 99,905 86,792 30,684 30,296 99.70%
  QoQ % 9.40% 650.39% -89.55% 15.11% 182.86% 1.28% -
  Horiz. % 283.01% 258.71% 34.48% 329.76% 286.48% 101.28% 100.00%
Tax Rate 15.07 % 7.51 % 46.14 % 7.28 % 5.58 % 20.30 % 18.10 % -11.47%
  QoQ % 100.67% -83.72% 533.79% 30.47% -72.51% 12.15% -
  Horiz. % 83.26% 41.49% 254.92% 40.22% 30.83% 112.15% 100.00%
Total Cost 30,750 20,503 245,860 152,398 167,358 249,200 263,056 -76.00%
  QoQ % 49.98% -91.66% 61.33% -8.94% -32.84% -5.27% -
  Horiz. % 11.69% 7.79% 93.46% 57.93% 63.62% 94.73% 100.00%
Net Worth 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 564,853 153.57%
  QoQ % 32.15% 19.15% 8.93% 12.69% 12.23% 86.85% -
  Horiz. % 405.33% 306.72% 257.42% 236.32% 209.70% 186.85% 100.00%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - 14,261 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 14.27 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 564,853 153.57%
  QoQ % 32.15% 19.15% 8.93% 12.69% 12.23% 86.85% -
  Horiz. % 405.33% 306.72% 257.42% 236.32% 209.70% 186.85% 100.00%
NOSH 1,067,770 1,067,820 1,034,158 950,743 950,624 949,969 258,277 156.92%
  QoQ % -0.00% 3.25% 8.77% 0.01% 0.07% 267.81% -
  Horiz. % 413.42% 413.44% 400.41% 368.11% 368.06% 367.81% 100.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 72.23 % 79.16 % 4.18 % 39.91 % 34.43 % 11.16 % 10.55 % 259.30%
  QoQ % -8.75% 1,793.78% -89.53% 15.92% 208.51% 5.78% -
  Horiz. % 684.64% 750.33% 39.62% 378.29% 326.35% 105.78% 100.00%
ROE 3.74 % 4.52 % 0.72 % 7.48 % 7.33 % 2.91 % 5.36 % -21.28%
  QoQ % -17.26% 527.78% -90.37% 2.05% 151.89% -45.71% -
  Horiz. % 69.78% 84.33% 13.43% 139.55% 136.75% 54.29% 100.00%
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 10.37 9.22 24.81 26.68 26.85 29.53 113.86 -79.67%
  QoQ % 12.47% -62.84% -7.01% -0.63% -9.08% -74.06% -
  Horiz. % 9.11% 8.10% 21.79% 23.43% 23.58% 25.94% 100.00%
EPS 8.03 7.34 1.01 10.51 9.13 3.23 11.73 -22.27%
  QoQ % 9.40% 626.73% -90.39% 15.12% 182.66% -72.46% -
  Horiz. % 68.46% 62.57% 8.61% 89.60% 77.83% 27.54% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.1442 1.6225 1.4060 1.4040 1.2460 1.1110 2.1870 -1.31%
  QoQ % 32.15% 15.40% 0.14% 12.68% 12.15% -49.20% -
  Horiz. % 98.04% 74.19% 64.29% 64.20% 56.97% 50.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 10.09 8.97 23.38 23.11 23.25 25.56 26.79 -47.75%
  QoQ % 12.49% -61.63% 1.17% -0.60% -9.04% -4.59% -
  Horiz. % 37.66% 33.48% 87.27% 86.26% 86.79% 95.41% 100.00%
EPS 7.81 7.14 0.95 9.10 7.91 2.80 2.76 99.68%
  QoQ % 9.38% 651.58% -89.56% 15.04% 182.50% 1.45% -
  Horiz. % 282.97% 258.70% 34.42% 329.71% 286.59% 101.45% 100.00%
DPS 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.0859 1.5785 1.3247 1.2161 1.0791 0.9616 0.5146 153.58%
  QoQ % 32.14% 19.16% 8.93% 12.70% 12.22% 86.86% -
  Horiz. % 405.34% 306.74% 257.42% 236.32% 209.70% 186.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.9400 3.0600 2.9100 2.8400 2.9100 2.9500 8.5300 -
P/RPS 28.35 33.20 11.73 10.65 10.84 9.99 7.49 142.29%
  QoQ % -14.61% 183.03% 10.14% -1.75% 8.51% 33.38% -
  Horiz. % 378.50% 443.26% 156.61% 142.19% 144.73% 133.38% 100.00%
P/EPS 36.61 41.69 288.12 27.03 31.87 91.33 72.72 -36.64%
  QoQ % -12.19% -85.53% 965.93% -15.19% -65.10% 25.59% -
  Horiz. % 50.34% 57.33% 396.20% 37.17% 43.83% 125.59% 100.00%
EY 2.73 2.40 0.35 3.70 3.14 1.09 1.38 57.39%
  QoQ % 13.75% 585.71% -90.54% 17.83% 188.07% -21.01% -
  Horiz. % 197.83% 173.91% 25.36% 268.12% 227.54% 78.99% 100.00%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.37 1.89 2.07 2.02 2.34 2.66 3.90 -50.12%
  QoQ % -27.51% -8.70% 2.48% -13.68% -12.03% -31.79% -
  Horiz. % 35.13% 48.46% 53.08% 51.79% 60.00% 68.21% 100.00%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 -
Price 2.9000 2.9000 3.0500 2.8200 2.8100 3.3800 2.8600 -
P/RPS 27.97 31.47 12.29 10.57 10.47 11.45 2.51 396.71%
  QoQ % -11.12% 156.06% 16.27% 0.96% -8.56% 356.18% -
  Horiz. % 1,114.34% 1,253.78% 489.64% 421.12% 417.13% 456.18% 100.00%
P/EPS 36.11 39.51 301.98 26.84 30.78 104.64 24.38 29.84%
  QoQ % -8.61% -86.92% 1,025.11% -12.80% -70.58% 329.20% -
  Horiz. % 148.11% 162.06% 1,238.64% 110.09% 126.25% 429.20% 100.00%
EY 2.77 2.53 0.33 3.73 3.25 0.96 4.10 -22.95%
  QoQ % 9.49% 666.67% -91.15% 14.77% 238.54% -76.59% -
  Horiz. % 67.56% 61.71% 8.05% 90.98% 79.27% 23.41% 100.00%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.35 1.79 2.17 2.01 2.26 3.04 1.31 2.02%
  QoQ % -24.58% -17.51% 7.96% -11.06% -25.66% 132.06% -
  Horiz. % 103.05% 136.64% 165.65% 153.44% 172.52% 232.06% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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