Highlights

[YINSON] QoQ Quarter Result on 2016-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 30-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jan-2016  [#4]
Profit Trend QoQ -     -41.57%    YoY -     -49.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 127,944 114,445 115,398 116,188 110,720 98,405 256,598 -36.99%
  QoQ % 11.80% -0.83% -0.68% 4.94% 12.51% -61.65% -
  Horiz. % 49.86% 44.60% 44.97% 45.28% 43.15% 38.35% 100.00%
PBT 77,435 73,661 31,800 98,130 94,164 84,230 19,937 146.07%
  QoQ % 5.12% 131.64% -67.59% 4.21% 11.79% 322.48% -
  Horiz. % 388.40% 369.47% 159.50% 492.20% 472.31% 422.48% 100.00%
Tax -14,326 -13,207 -9,809 -50,919 -14,194 -6,328 -9,199 34.18%
  QoQ % -8.47% -34.64% 80.74% -258.74% -124.30% 31.21% -
  Horiz. % 155.73% 143.57% 106.63% 553.53% 154.30% 68.79% 100.00%
NP 63,109 60,454 21,991 47,211 79,970 77,902 10,738 223.93%
  QoQ % 4.39% 174.90% -53.42% -40.96% 2.65% 625.48% -
  Horiz. % 587.72% 562.99% 204.80% 439.66% 744.74% 725.48% 100.00%
NP to SH 63,109 60,362 22,376 50,098 85,742 78,378 10,445 229.93%
  QoQ % 4.55% 169.76% -55.34% -41.57% 9.40% 650.39% -
  Horiz. % 604.20% 577.90% 214.23% 479.64% 820.89% 750.39% 100.00%
Tax Rate 18.50 % 17.93 % 30.85 % 51.89 % 15.07 % 7.51 % 46.14 % -45.47%
  QoQ % 3.18% -41.88% -40.55% 244.33% 100.67% -83.72% -
  Horiz. % 40.10% 38.86% 66.86% 112.46% 32.66% 16.28% 100.00%
Total Cost 64,835 53,991 93,407 68,977 30,750 20,503 245,860 -58.71%
  QoQ % 20.08% -42.20% 35.42% 124.32% 49.98% -91.66% -
  Horiz. % 26.37% 21.96% 37.99% 28.06% 12.51% 8.34% 100.00%
Net Worth 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 1,732,538 1,454,026 18.74%
  QoQ % 4.43% 6.81% -4.77% -22.55% 32.15% 19.15% -
  Horiz. % 129.55% 124.05% 116.14% 121.95% 157.46% 119.15% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - 21,363 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 42.64 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 1,732,538 1,454,026 18.74%
  QoQ % 4.43% 6.81% -4.77% -22.55% 32.15% 19.15% -
  Horiz. % 129.55% 124.05% 116.14% 121.95% 157.46% 119.15% 100.00%
NOSH 1,089,567 1,089,566 1,091,512 1,068,198 1,067,770 1,067,820 1,034,158 3.52%
  QoQ % 0.00% -0.18% 2.18% 0.04% -0.00% 3.25% -
  Horiz. % 105.36% 105.36% 105.55% 103.29% 103.25% 103.25% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 49.33 % 52.82 % 19.06 % 40.63 % 72.23 % 79.16 % 4.18 % 414.49%
  QoQ % -6.61% 177.12% -53.09% -43.75% -8.75% 1,793.78% -
  Horiz. % 1,180.14% 1,263.64% 455.98% 972.01% 1,727.99% 1,893.78% 100.00%
ROE 3.35 % 3.35 % 1.33 % 2.83 % 3.74 % 4.52 % 0.72 % 177.41%
  QoQ % 0.00% 151.88% -53.00% -24.33% -17.26% 527.78% -
  Horiz. % 465.28% 465.28% 184.72% 393.06% 519.44% 627.78% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 11.74 10.50 10.57 10.88 10.37 9.22 24.81 -39.14%
  QoQ % 11.81% -0.66% -2.85% 4.92% 12.47% -62.84% -
  Horiz. % 47.32% 42.32% 42.60% 43.85% 41.80% 37.16% 100.00%
EPS 5.79 5.54 2.05 4.69 8.03 7.34 1.01 218.62%
  QoQ % 4.51% 170.24% -56.29% -41.59% 9.40% 626.73% -
  Horiz. % 573.27% 548.51% 202.97% 464.36% 795.05% 726.73% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.7288 1.6554 1.5471 1.6600 2.1442 1.6225 1.4060 14.70%
  QoQ % 4.43% 7.00% -6.80% -22.58% 32.15% 15.40% -
  Horiz. % 122.96% 117.74% 110.04% 118.07% 152.50% 115.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 11.66 10.43 10.51 10.59 10.09 8.97 23.38 -36.98%
  QoQ % 11.79% -0.76% -0.76% 4.96% 12.49% -61.63% -
  Horiz. % 49.87% 44.61% 44.95% 45.30% 43.16% 38.37% 100.00%
EPS 5.75 5.50 2.04 4.56 7.81 7.14 0.95 230.31%
  QoQ % 4.55% 169.61% -55.26% -41.61% 9.38% 651.58% -
  Horiz. % 605.26% 578.95% 214.74% 480.00% 822.11% 751.58% 100.00%
DPS 0.00 0.00 0.00 1.95 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 1.7161 1.6433 1.5385 1.6155 2.0859 1.5785 1.3247 18.74%
  QoQ % 4.43% 6.81% -4.77% -22.55% 32.14% 19.16% -
  Horiz. % 129.55% 124.05% 116.14% 121.95% 157.46% 119.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 3.1300 3.0700 2.7600 2.7300 2.9400 3.0600 2.9100 -
P/RPS 26.65 29.23 26.11 25.10 28.35 33.20 11.73 72.39%
  QoQ % -8.83% 11.95% 4.02% -11.46% -14.61% 183.03% -
  Horiz. % 227.20% 249.19% 222.59% 213.98% 241.69% 283.03% 100.00%
P/EPS 54.04 55.42 134.63 58.21 36.61 41.69 288.12 -67.07%
  QoQ % -2.49% -58.84% 131.28% 59.00% -12.19% -85.53% -
  Horiz. % 18.76% 19.24% 46.73% 20.20% 12.71% 14.47% 100.00%
EY 1.85 1.80 0.74 1.72 2.73 2.40 0.35 201.91%
  QoQ % 2.78% 143.24% -56.98% -37.00% 13.75% 585.71% -
  Horiz. % 528.57% 514.29% 211.43% 491.43% 780.00% 685.71% 100.00%
DY 0.00 0.00 0.00 0.73 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 1.81 1.85 1.78 1.64 1.37 1.89 2.07 -8.52%
  QoQ % -2.16% 3.93% 8.54% 19.71% -27.51% -8.70% -
  Horiz. % 87.44% 89.37% 85.99% 79.23% 66.18% 91.30% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 20/12/16 28/09/16 30/06/16 30/03/16 28/12/15 29/09/15 30/06/15 -
Price 2.8800 3.2500 2.7300 2.7500 2.9000 2.9000 3.0500 -
P/RPS 24.53 30.94 25.82 25.28 27.97 31.47 12.29 58.19%
  QoQ % -20.72% 19.83% 2.14% -9.62% -11.12% 156.06% -
  Horiz. % 199.59% 251.75% 210.09% 205.70% 227.58% 256.06% 100.00%
P/EPS 49.72 58.66 133.17 58.64 36.11 39.51 301.98 -69.80%
  QoQ % -15.24% -55.95% 127.10% 62.39% -8.61% -86.92% -
  Horiz. % 16.46% 19.43% 44.10% 19.42% 11.96% 13.08% 100.00%
EY 2.01 1.70 0.75 1.71 2.77 2.53 0.33 231.70%
  QoQ % 18.24% 126.67% -56.14% -38.27% 9.49% 666.67% -
  Horiz. % 609.09% 515.15% 227.27% 518.18% 839.39% 766.67% 100.00%
DY 0.00 0.00 0.00 0.73 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 1.67 1.96 1.76 1.66 1.35 1.79 2.17 -15.95%
  QoQ % -14.80% 11.36% 6.02% 22.96% -24.58% -17.51% -
  Horiz. % 76.96% 90.32% 81.11% 76.50% 62.21% 82.49% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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