Highlights

[YINSON] QoQ Quarter Result on 2019-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 27-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2019
Quarter 31-Jan-2019  [#4]
Profit Trend QoQ -     39.87%    YoY -     6.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 240,966 213,439 208,996 287,601 265,576 246,544 235,178 1.63%
  QoQ % 12.90% 2.13% -27.33% 8.29% 7.72% 4.83% -
  Horiz. % 102.46% 90.76% 88.87% 122.29% 112.93% 104.83% 100.00%
PBT 83,682 71,547 79,677 95,664 71,281 101,374 75,542 7.04%
  QoQ % 16.96% -10.20% -16.71% 34.21% -29.69% 34.20% -
  Horiz. % 110.78% 94.71% 105.47% 126.64% 94.36% 134.20% 100.00%
Tax -15,889 -16,604 -17,991 -24,028 -19,465 -21,071 -14,918 4.28%
  QoQ % 4.31% 7.71% 25.12% -23.44% 7.62% -41.25% -
  Horiz. % 106.51% 111.30% 120.60% 161.07% 130.48% 141.25% 100.00%
NP 67,793 54,943 61,686 71,636 51,816 80,303 60,624 7.71%
  QoQ % 23.39% -10.93% -13.89% 38.25% -35.47% 32.46% -
  Horiz. % 111.83% 90.63% 101.75% 118.16% 85.47% 132.46% 100.00%
NP to SH 53,967 41,142 49,854 60,700 43,397 73,668 60,431 -7.25%
  QoQ % 31.17% -17.48% -17.87% 39.87% -41.09% 21.90% -
  Horiz. % 89.30% 68.08% 82.50% 100.45% 71.81% 121.90% 100.00%
Tax Rate 18.99 % 23.21 % 22.58 % 25.12 % 27.31 % 20.79 % 19.75 % -2.58%
  QoQ % -18.18% 2.79% -10.11% -8.02% 31.36% 5.27% -
  Horiz. % 96.15% 117.52% 114.33% 127.19% 138.28% 105.27% 100.00%
Total Cost 173,173 158,496 147,310 215,965 213,760 166,241 174,554 -0.53%
  QoQ % 9.26% 7.59% -31.79% 1.03% 28.58% -4.76% -
  Horiz. % 99.21% 90.80% 84.39% 123.72% 122.46% 95.24% 100.00%
Net Worth 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 -9.77%
  QoQ % -0.60% -2.95% 2.66% -2.82% -4.50% -6.80% -
  Horiz. % 85.67% 86.18% 88.80% 86.50% 89.01% 93.20% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - 43,907 - 21,896 - 43,640 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.61% 0.00% 50.17% 0.00% 100.00% -
Div Payout % - % 106.72 % - % 36.07 % - % 59.24 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 180.15% 0.00% 60.89% 0.00% 100.00% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 -9.77%
  QoQ % -0.60% -2.95% 2.66% -2.82% -4.50% -6.80% -
  Horiz. % 85.67% 86.18% 88.80% 86.50% 89.01% 93.20% 100.00%
NOSH 1,098,019 1,097,686 1,096,531 1,094,800 1,092,414 1,091,001 1,088,789 0.56%
  QoQ % 0.03% 0.11% 0.16% 0.22% 0.13% 0.20% -
  Horiz. % 100.85% 100.82% 100.71% 100.55% 100.33% 100.20% 100.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 28.13 % 25.74 % 29.52 % 24.91 % 19.51 % 32.57 % 25.78 % 5.97%
  QoQ % 9.29% -12.80% 18.51% 27.68% -40.10% 26.34% -
  Horiz. % 109.12% 99.84% 114.51% 96.63% 75.68% 126.34% 100.00%
ROE 3.11 % 2.36 % 2.77 % 3.47 % 2.41 % 3.90 % 2.98 % 2.88%
  QoQ % 31.78% -14.80% -20.17% 43.98% -38.21% 30.87% -
  Horiz. % 104.36% 79.19% 92.95% 116.44% 80.87% 130.87% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 21.95 19.44 19.06 26.27 24.31 22.60 21.60 1.07%
  QoQ % 12.91% 1.99% -27.45% 8.06% 7.57% 4.63% -
  Horiz. % 101.62% 90.00% 88.24% 121.62% 112.55% 104.63% 100.00%
EPS 4.91 3.75 4.55 5.54 3.97 6.75 5.55 -7.82%
  QoQ % 30.93% -17.58% -17.87% 39.55% -41.19% 21.62% -
  Horiz. % 88.47% 67.57% 81.98% 99.82% 71.53% 121.62% 100.00%
DPS 0.00 4.00 0.00 2.00 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% 50.00% 0.00% 100.00% -
NAPS 1.5800 1.5900 1.6400 1.6000 1.6500 1.7300 1.8600 -10.28%
  QoQ % -0.63% -3.05% 2.50% -3.03% -4.62% -6.99% -
  Horiz. % 84.95% 85.48% 88.17% 86.02% 88.71% 93.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,098,384
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 21.94 19.43 19.03 26.18 24.18 22.45 21.41 1.64%
  QoQ % 12.92% 2.10% -27.31% 8.27% 7.71% 4.86% -
  Horiz. % 102.48% 90.75% 88.88% 122.28% 112.94% 104.86% 100.00%
EPS 4.91 3.75 4.54 5.53 3.95 6.71 5.50 -7.27%
  QoQ % 30.93% -17.40% -17.90% 40.00% -41.13% 22.00% -
  Horiz. % 89.27% 68.18% 82.55% 100.55% 71.82% 122.00% 100.00%
DPS 0.00 4.00 0.00 1.99 0.00 3.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.76% 0.00% 50.13% 0.00% 100.00% -
NAPS 1.5795 1.5890 1.6372 1.5948 1.6410 1.7184 1.8438 -9.78%
  QoQ % -0.60% -2.94% 2.66% -2.82% -4.50% -6.80% -
  Horiz. % 85.67% 86.18% 88.79% 86.50% 89.00% 93.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 6.9100 6.9500 4.8400 4.1000 4.4500 4.6100 3.9600 -
P/RPS 31.49 35.74 25.39 15.61 18.30 20.40 18.33 43.30%
  QoQ % -11.89% 40.76% 62.65% -14.70% -10.29% 11.29% -
  Horiz. % 171.79% 194.98% 138.52% 85.16% 99.84% 111.29% 100.00%
P/EPS 140.59 185.43 106.46 73.95 112.02 68.27 71.35 56.98%
  QoQ % -24.18% 74.18% 43.96% -33.99% 64.08% -4.32% -
  Horiz. % 197.04% 259.89% 149.21% 103.64% 157.00% 95.68% 100.00%
EY 0.71 0.54 0.94 1.35 0.89 1.46 1.40 -36.33%
  QoQ % 31.48% -42.55% -30.37% 51.69% -39.04% 4.29% -
  Horiz. % 50.71% 38.57% 67.14% 96.43% 63.57% 104.29% 100.00%
DY 0.00 0.58 0.00 0.49 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 56.32% 0.00% 100.00% -
P/NAPS 4.37 4.37 2.95 2.56 2.70 2.66 2.13 61.25%
  QoQ % 0.00% 48.14% 15.23% -5.19% 1.50% 24.88% -
  Horiz. % 205.16% 205.16% 138.50% 120.19% 126.76% 124.88% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 18/12/19 25/09/19 26/06/19 27/03/19 20/12/18 24/09/18 27/06/18 -
Price 6.4400 6.7000 6.1900 4.5900 4.1900 4.5500 4.6500 -
P/RPS 29.35 34.46 32.48 17.47 17.24 20.13 21.53 22.88%
  QoQ % -14.83% 6.10% 85.92% 1.33% -14.36% -6.50% -
  Horiz. % 136.32% 160.06% 150.86% 81.14% 80.07% 93.50% 100.00%
P/EPS 131.03 178.76 136.15 82.79 105.47 67.38 83.78 34.63%
  QoQ % -26.70% 31.30% 64.45% -21.50% 56.53% -19.58% -
  Horiz. % 156.40% 213.37% 162.51% 98.82% 125.89% 80.42% 100.00%
EY 0.76 0.56 0.73 1.21 0.95 1.48 1.19 -25.78%
  QoQ % 35.71% -23.29% -39.67% 27.37% -35.81% 24.37% -
  Horiz. % 63.87% 47.06% 61.34% 101.68% 79.83% 124.37% 100.00%
DY 0.00 0.60 0.00 0.44 0.00 0.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 68.18% 0.00% 50.00% 0.00% 100.00% -
P/NAPS 4.08 4.21 3.77 2.87 2.54 2.63 2.50 38.49%
  QoQ % -3.09% 11.67% 31.36% 12.99% -3.42% 5.20% -
  Horiz. % 163.20% 168.40% 150.80% 114.80% 101.60% 105.20% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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