Highlights

[YINSON] QoQ Quarter Result on 2018-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 31-Jan-2018  [#4]
Profit Trend QoQ -     -37.32%    YoY -     11.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 265,576 246,544 235,178 257,394 263,120 217,229 172,413 33.27%
  QoQ % 7.72% 4.83% -8.63% -2.18% 21.13% 25.99% -
  Horiz. % 154.03% 143.00% 136.40% 149.29% 152.61% 125.99% 100.00%
PBT 71,281 101,374 75,542 73,799 106,736 104,979 76,256 -4.39%
  QoQ % -29.69% 34.20% 2.36% -30.86% 1.67% 37.67% -
  Horiz. % 93.48% 132.94% 99.06% 96.78% 139.97% 137.67% 100.00%
Tax -19,465 -21,071 -14,918 -16,801 -15,514 -21,412 -15,970 14.06%
  QoQ % 7.62% -41.25% 11.21% -8.30% 27.55% -34.08% -
  Horiz. % 121.88% 131.94% 93.41% 105.20% 97.14% 134.08% 100.00%
NP 51,816 80,303 60,624 56,998 91,222 83,567 60,286 -9.58%
  QoQ % -35.47% 32.46% 6.36% -37.52% 9.16% 38.62% -
  Horiz. % 85.95% 133.20% 100.56% 94.55% 151.32% 138.62% 100.00%
NP to SH 43,397 73,668 60,431 57,140 91,156 83,597 60,286 -19.63%
  QoQ % -41.09% 21.90% 5.76% -37.32% 9.04% 38.67% -
  Horiz. % 71.99% 122.20% 100.24% 94.78% 151.21% 138.67% 100.00%
Tax Rate 27.31 % 20.79 % 19.75 % 22.77 % 14.53 % 20.40 % 20.94 % 19.31%
  QoQ % 31.36% 5.27% -13.26% 56.71% -28.77% -2.58% -
  Horiz. % 130.42% 99.28% 94.32% 108.74% 69.39% 97.42% 100.00%
Total Cost 213,760 166,241 174,554 200,396 171,898 133,662 112,127 53.57%
  QoQ % 28.58% -4.76% -12.90% 16.58% 28.61% 19.21% -
  Horiz. % 190.64% 148.26% 155.68% 178.72% 153.31% 119.21% 100.00%
Net Worth 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 -5.40%
  QoQ % -4.50% -6.80% 2.78% -1.73% 1.67% 0.65% -
  Horiz. % 91.99% 96.33% 103.36% 100.56% 102.33% 100.65% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - 43,640 - 64,581 - 43,540 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.23% 0.00% 148.33% 0.00% 100.00% -
Div Payout % - % 59.24 % - % 113.02 % - % 52.08 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.75% 0.00% 217.01% 0.00% 100.00% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 -5.40%
  QoQ % -4.50% -6.80% 2.78% -1.73% 1.67% 0.65% -
  Horiz. % 91.99% 96.33% 103.36% 100.56% 102.33% 100.65% 100.00%
NOSH 1,092,414 1,091,001 1,088,789 1,076,363 1,087,780 1,088,502 1,088,194 0.26%
  QoQ % 0.13% 0.20% 1.15% -1.05% -0.07% 0.03% -
  Horiz. % 100.39% 100.26% 100.05% 98.91% 99.96% 100.03% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 19.51 % 32.57 % 25.78 % 22.14 % 34.67 % 38.47 % 34.97 % -32.16%
  QoQ % -40.10% 26.34% 16.44% -36.14% -9.88% 10.01% -
  Horiz. % 55.79% 93.14% 73.72% 63.31% 99.14% 110.01% 100.00%
ROE 2.41 % 3.90 % 2.98 % 2.90 % 4.55 % 4.24 % 3.08 % -15.05%
  QoQ % -38.21% 30.87% 2.76% -36.26% 7.31% 37.66% -
  Horiz. % 78.25% 126.62% 96.75% 94.16% 147.73% 137.66% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 24.31 22.60 21.60 23.91 24.19 19.96 15.84 32.95%
  QoQ % 7.57% 4.63% -9.66% -1.16% 21.19% 26.01% -
  Horiz. % 153.47% 142.68% 136.36% 150.95% 152.71% 126.01% 100.00%
EPS 3.97 6.75 5.55 5.31 8.38 7.68 5.54 -19.87%
  QoQ % -41.19% 21.62% 4.52% -36.63% 9.11% 38.63% -
  Horiz. % 71.66% 121.84% 100.18% 95.85% 151.26% 138.63% 100.00%
DPS 0.00 4.00 0.00 6.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 150.00% 0.00% 100.00% -
NAPS 1.6500 1.7300 1.8600 1.8305 1.8432 1.8118 1.8006 -5.64%
  QoQ % -4.62% -6.99% 1.61% -0.69% 1.73% 0.62% -
  Horiz. % 91.64% 96.08% 103.30% 101.66% 102.37% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,098,384
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 24.18 22.45 21.41 23.43 23.96 19.78 15.70 33.26%
  QoQ % 7.71% 4.86% -8.62% -2.21% 21.13% 25.99% -
  Horiz. % 154.01% 142.99% 136.37% 149.24% 152.61% 125.99% 100.00%
EPS 3.95 6.71 5.50 5.20 8.30 7.61 5.49 -19.66%
  QoQ % -41.13% 22.00% 5.77% -37.35% 9.07% 38.62% -
  Horiz. % 71.95% 122.22% 100.18% 94.72% 151.18% 138.62% 100.00%
DPS 0.00 3.97 0.00 5.88 0.00 3.96 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.25% 0.00% 148.48% 0.00% 100.00% -
NAPS 1.6410 1.7184 1.8438 1.7938 1.8254 1.7955 1.7839 -5.40%
  QoQ % -4.50% -6.80% 2.79% -1.73% 1.67% 0.65% -
  Horiz. % 91.99% 96.33% 103.36% 100.55% 102.33% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 4.4500 4.6100 3.9600 4.2200 3.9600 3.5500 3.3500 -
P/RPS 18.30 20.40 18.33 17.65 16.37 17.79 21.14 -9.15%
  QoQ % -10.29% 11.29% 3.85% 7.82% -7.98% -15.85% -
  Horiz. % 86.57% 96.50% 86.71% 83.49% 77.44% 84.15% 100.00%
P/EPS 112.02 68.27 71.35 79.49 47.26 46.22 60.47 50.67%
  QoQ % 64.08% -4.32% -10.24% 68.20% 2.25% -23.57% -
  Horiz. % 185.25% 112.90% 117.99% 131.45% 78.15% 76.43% 100.00%
EY 0.89 1.46 1.40 1.26 2.12 2.16 1.65 -33.66%
  QoQ % -39.04% 4.29% 11.11% -40.57% -1.85% 30.91% -
  Horiz. % 53.94% 88.48% 84.85% 76.36% 128.48% 130.91% 100.00%
DY 0.00 0.87 0.00 1.42 0.00 1.13 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.99% 0.00% 125.66% 0.00% 100.00% -
P/NAPS 2.70 2.66 2.13 2.31 2.15 1.96 1.86 28.12%
  QoQ % 1.50% 24.88% -7.79% 7.44% 9.69% 5.38% -
  Horiz. % 145.16% 143.01% 114.52% 124.19% 115.59% 105.38% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 20/12/18 24/09/18 27/06/18 29/03/18 13/12/17 27/09/17 19/06/17 -
Price 4.1900 4.5500 4.6500 3.7600 3.7600 3.4800 3.4000 -
P/RPS 17.24 20.13 21.53 15.72 15.54 17.44 21.46 -13.55%
  QoQ % -14.36% -6.50% 36.96% 1.16% -10.89% -18.73% -
  Horiz. % 80.34% 93.80% 100.33% 73.25% 72.41% 81.27% 100.00%
P/EPS 105.47 67.38 83.78 70.83 44.87 45.31 61.37 43.34%
  QoQ % 56.53% -19.58% 18.28% 57.86% -0.97% -26.17% -
  Horiz. % 171.86% 109.79% 136.52% 115.41% 73.11% 73.83% 100.00%
EY 0.95 1.48 1.19 1.41 2.23 2.21 1.63 -30.16%
  QoQ % -35.81% 24.37% -15.60% -36.77% 0.90% 35.58% -
  Horiz. % 58.28% 90.80% 73.01% 86.50% 136.81% 135.58% 100.00%
DY 0.00 0.88 0.00 1.60 0.00 1.15 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.52% 0.00% 139.13% 0.00% 100.00% -
P/NAPS 2.54 2.63 2.50 2.05 2.04 1.92 1.89 21.72%
  QoQ % -3.42% 5.20% 21.95% 0.49% 6.25% 1.59% -
  Horiz. % 134.39% 139.15% 132.28% 108.47% 107.94% 101.59% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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