Highlights

[YINSON] QoQ Quarter Result on 2017-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 30-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jan-2017  [#4]
Profit Trend QoQ -     -18.87%    YoY -     2.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 263,120 217,229 172,413 185,468 127,944 114,445 115,398 72.98%
  QoQ % 21.13% 25.99% -7.04% 44.96% 11.80% -0.83% -
  Horiz. % 228.01% 188.24% 149.41% 160.72% 110.87% 99.17% 100.00%
PBT 106,736 104,979 76,256 30,283 77,435 73,661 31,800 123.68%
  QoQ % 1.67% 37.67% 151.81% -60.89% 5.12% 131.64% -
  Horiz. % 335.65% 330.12% 239.80% 95.23% 243.51% 231.64% 100.00%
Tax -15,514 -21,412 -15,970 20,918 -14,326 -13,207 -9,809 35.63%
  QoQ % 27.55% -34.08% -176.35% 246.01% -8.47% -34.64% -
  Horiz. % 158.16% 218.29% 162.81% -213.25% 146.05% 134.64% 100.00%
NP 91,222 83,567 60,286 51,201 63,109 60,454 21,991 157.50%
  QoQ % 9.16% 38.62% 17.74% -18.87% 4.39% 174.90% -
  Horiz. % 414.82% 380.01% 274.14% 232.83% 286.98% 274.90% 100.00%
NP to SH 91,156 83,597 60,286 51,201 63,109 60,362 22,376 154.42%
  QoQ % 9.04% 38.67% 17.74% -18.87% 4.55% 169.76% -
  Horiz. % 407.38% 373.60% 269.42% 228.82% 282.04% 269.76% 100.00%
Tax Rate 14.53 % 20.40 % 20.94 % -69.08 % 18.50 % 17.93 % 30.85 % -39.38%
  QoQ % -28.77% -2.58% 130.31% -473.41% 3.18% -41.88% -
  Horiz. % 47.10% 66.13% 67.88% -223.92% 59.97% 58.12% 100.00%
Total Cost 171,898 133,662 112,127 134,267 64,835 53,991 93,407 50.01%
  QoQ % 28.61% 19.21% -16.49% 107.09% 20.08% -42.20% -
  Horiz. % 184.03% 143.10% 120.04% 143.74% 69.41% 57.80% 100.00%
Net Worth 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 1,688,678 12.09%
  QoQ % 1.67% 0.65% 0.05% 3.97% 4.43% 6.81% -
  Horiz. % 118.73% 116.79% 116.03% 115.97% 111.55% 106.81% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - 43,540 - 21,741 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.26% 0.00% 100.00% - - -
Div Payout % - % 52.08 % - % 42.46 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.66% 0.00% 100.00% - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 1,688,678 12.09%
  QoQ % 1.67% 0.65% 0.05% 3.97% 4.43% 6.81% -
  Horiz. % 118.73% 116.79% 116.03% 115.97% 111.55% 106.81% 100.00%
NOSH 1,087,780 1,088,502 1,088,194 1,087,070 1,089,567 1,089,566 1,091,512 -0.23%
  QoQ % -0.07% 0.03% 0.10% -0.23% 0.00% -0.18% -
  Horiz. % 99.66% 99.72% 99.70% 99.59% 99.82% 99.82% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 34.67 % 38.47 % 34.97 % 27.61 % 49.33 % 52.82 % 19.06 % 48.85%
  QoQ % -9.88% 10.01% 26.66% -44.03% -6.61% 177.12% -
  Horiz. % 181.90% 201.84% 183.47% 144.86% 258.81% 277.12% 100.00%
ROE 4.55 % 4.24 % 3.08 % 2.61 % 3.35 % 3.35 % 1.33 % 126.53%
  QoQ % 7.31% 37.66% 18.01% -22.09% 0.00% 151.88% -
  Horiz. % 342.11% 318.80% 231.58% 196.24% 251.88% 251.88% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 24.19 19.96 15.84 17.06 11.74 10.50 10.57 73.40%
  QoQ % 21.19% 26.01% -7.15% 45.32% 11.81% -0.66% -
  Horiz. % 228.86% 188.84% 149.86% 161.40% 111.07% 99.34% 100.00%
EPS 8.38 7.68 5.54 4.71 5.79 5.54 2.05 155.00%
  QoQ % 9.11% 38.63% 17.62% -18.65% 4.51% 170.24% -
  Horiz. % 408.78% 374.63% 270.24% 229.76% 282.44% 270.24% 100.00%
DPS 0.00 4.00 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% 200.00% 0.00% 100.00% - - -
NAPS 1.8432 1.8118 1.8006 1.8015 1.7288 1.6554 1.5471 12.35%
  QoQ % 1.73% 0.62% -0.05% 4.21% 4.43% 7.00% -
  Horiz. % 119.14% 117.11% 116.39% 116.44% 111.74% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,098,384
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 23.96 19.78 15.70 16.89 11.65 10.42 10.51 72.96%
  QoQ % 21.13% 25.99% -7.05% 44.98% 11.80% -0.86% -
  Horiz. % 227.97% 188.20% 149.38% 160.70% 110.85% 99.14% 100.00%
EPS 8.30 7.61 5.49 4.66 5.75 5.50 2.04 154.21%
  QoQ % 9.07% 38.62% 17.81% -18.96% 4.55% 169.61% -
  Horiz. % 406.86% 373.04% 269.12% 228.43% 281.86% 269.61% 100.00%
DPS 0.00 3.96 0.00 1.98 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 100.00% - - -
NAPS 1.8254 1.7955 1.7839 1.7829 1.7149 1.6421 1.5374 12.09%
  QoQ % 1.67% 0.65% 0.06% 3.97% 4.43% 6.81% -
  Horiz. % 118.73% 116.79% 116.03% 115.97% 111.55% 106.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 3.9600 3.5500 3.3500 3.1100 3.1300 3.0700 2.7600 -
P/RPS 16.37 17.79 21.14 18.23 26.65 29.23 26.11 -26.68%
  QoQ % -7.98% -15.85% 15.96% -31.59% -8.83% 11.95% -
  Horiz. % 62.70% 68.13% 80.97% 69.82% 102.07% 111.95% 100.00%
P/EPS 47.26 46.22 60.47 66.03 54.04 55.42 134.63 -50.14%
  QoQ % 2.25% -23.57% -8.42% 22.19% -2.49% -58.84% -
  Horiz. % 35.10% 34.33% 44.92% 49.05% 40.14% 41.16% 100.00%
EY 2.12 2.16 1.65 1.51 1.85 1.80 0.74 101.33%
  QoQ % -1.85% 30.91% 9.27% -18.38% 2.78% 143.24% -
  Horiz. % 286.49% 291.89% 222.97% 204.05% 250.00% 243.24% 100.00%
DY 0.00 1.13 0.00 0.64 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 176.56% 0.00% 100.00% - - -
P/NAPS 2.15 1.96 1.86 1.73 1.81 1.85 1.78 13.38%
  QoQ % 9.69% 5.38% 7.51% -4.42% -2.16% 3.93% -
  Horiz. % 120.79% 110.11% 104.49% 97.19% 101.69% 103.93% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 30/06/16 -
Price 3.7600 3.4800 3.4000 3.2100 2.8800 3.2500 2.7300 -
P/RPS 15.54 17.44 21.46 18.81 24.53 30.94 25.82 -28.65%
  QoQ % -10.89% -18.73% 14.09% -23.32% -20.72% 19.83% -
  Horiz. % 60.19% 67.54% 83.11% 72.85% 95.00% 119.83% 100.00%
P/EPS 44.87 45.31 61.37 68.15 49.72 58.66 133.17 -51.48%
  QoQ % -0.97% -26.17% -9.95% 37.07% -15.24% -55.95% -
  Horiz. % 33.69% 34.02% 46.08% 51.18% 37.34% 44.05% 100.00%
EY 2.23 2.21 1.63 1.47 2.01 1.70 0.75 106.36%
  QoQ % 0.90% 35.58% 10.88% -26.87% 18.24% 126.67% -
  Horiz. % 297.33% 294.67% 217.33% 196.00% 268.00% 226.67% 100.00%
DY 0.00 1.15 0.00 0.62 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 185.48% 0.00% 100.00% - - -
P/NAPS 2.04 1.92 1.89 1.78 1.67 1.96 1.76 10.31%
  QoQ % 6.25% 1.59% 6.18% 6.59% -14.80% 11.36% -
  Horiz. % 115.91% 109.09% 107.39% 101.14% 94.89% 111.36% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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