Highlights

[YINSON] QoQ Quarter Result on 2015-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 29-Sep-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Jul-2015  [#2]
Profit Trend QoQ -     650.39%    YoY -     155.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 115,398 116,188 110,720 98,405 256,598 253,621 255,219 -41.12%
  QoQ % -0.68% 4.94% 12.51% -61.65% 1.17% -0.63% -
  Horiz. % 45.22% 45.52% 43.38% 38.56% 100.54% 99.37% 100.00%
PBT 31,800 98,130 94,164 84,230 19,937 109,171 93,050 -51.15%
  QoQ % -67.59% 4.21% 11.79% 322.48% -81.74% 17.33% -
  Horiz. % 34.18% 105.46% 101.20% 90.52% 21.43% 117.33% 100.00%
Tax -9,809 -50,919 -14,194 -6,328 -9,199 -7,948 -5,189 52.94%
  QoQ % 80.74% -258.74% -124.30% 31.21% -15.74% -53.17% -
  Horiz. % 189.03% 981.29% 273.54% 121.95% 177.28% 153.17% 100.00%
NP 21,991 47,211 79,970 77,902 10,738 101,223 87,861 -60.32%
  QoQ % -53.42% -40.96% 2.65% 625.48% -89.39% 15.21% -
  Horiz. % 25.03% 53.73% 91.02% 88.67% 12.22% 115.21% 100.00%
NP to SH 22,376 50,098 85,742 78,378 10,445 99,905 86,792 -59.53%
  QoQ % -55.34% -41.57% 9.40% 650.39% -89.55% 15.11% -
  Horiz. % 25.78% 57.72% 98.79% 90.31% 12.03% 115.11% 100.00%
Tax Rate 30.85 % 51.89 % 15.07 % 7.51 % 46.14 % 7.28 % 5.58 % 212.99%
  QoQ % -40.55% 244.33% 100.67% -83.72% 533.79% 30.47% -
  Horiz. % 552.87% 929.93% 270.07% 134.59% 826.88% 130.47% 100.00%
Total Cost 93,407 68,977 30,750 20,503 245,860 152,398 167,358 -32.24%
  QoQ % 35.42% 124.32% 49.98% -91.66% 61.33% -8.94% -
  Horiz. % 55.81% 41.22% 18.37% 12.25% 146.91% 91.06% 100.00%
Net Worth 1,688,678 1,773,208 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 26.70%
  QoQ % -4.77% -22.55% 32.15% 19.15% 8.93% 12.69% -
  Horiz. % 142.57% 149.70% 193.29% 146.27% 122.76% 112.69% 100.00%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 21,363 - - - 14,261 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 149.81% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 42.64 % - % - % - % 14.27 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 298.81% 0.00% 0.00% 0.00% 100.00% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 1,688,678 1,773,208 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 26.70%
  QoQ % -4.77% -22.55% 32.15% 19.15% 8.93% 12.69% -
  Horiz. % 142.57% 149.70% 193.29% 146.27% 122.76% 112.69% 100.00%
NOSH 1,091,512 1,068,198 1,067,770 1,067,820 1,034,158 950,743 950,624 9.66%
  QoQ % 2.18% 0.04% -0.00% 3.25% 8.77% 0.01% -
  Horiz. % 114.82% 112.37% 112.32% 112.33% 108.79% 100.01% 100.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 19.06 % 40.63 % 72.23 % 79.16 % 4.18 % 39.91 % 34.43 % -32.60%
  QoQ % -53.09% -43.75% -8.75% 1,793.78% -89.53% 15.92% -
  Horiz. % 55.36% 118.01% 209.79% 229.92% 12.14% 115.92% 100.00%
ROE 1.33 % 2.83 % 3.74 % 4.52 % 0.72 % 7.48 % 7.33 % -67.98%
  QoQ % -53.00% -24.33% -17.26% 527.78% -90.37% 2.05% -
  Horiz. % 18.14% 38.61% 51.02% 61.66% 9.82% 102.05% 100.00%
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 10.57 10.88 10.37 9.22 24.81 26.68 26.85 -46.32%
  QoQ % -2.85% 4.92% 12.47% -62.84% -7.01% -0.63% -
  Horiz. % 39.37% 40.52% 38.62% 34.34% 92.40% 99.37% 100.00%
EPS 2.05 4.69 8.03 7.34 1.01 10.51 9.13 -63.09%
  QoQ % -56.29% -41.59% 9.40% 626.73% -90.39% 15.12% -
  Horiz. % 22.45% 51.37% 87.95% 80.39% 11.06% 115.12% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5471 1.6600 2.1442 1.6225 1.4060 1.4040 1.2460 15.54%
  QoQ % -6.80% -22.58% 32.15% 15.40% 0.14% 12.68% -
  Horiz. % 124.17% 133.23% 172.09% 130.22% 112.84% 112.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,098,384
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 10.51 10.58 10.08 8.96 23.36 23.09 23.24 -41.11%
  QoQ % -0.66% 4.96% 12.50% -61.64% 1.17% -0.65% -
  Horiz. % 45.22% 45.52% 43.37% 38.55% 100.52% 99.35% 100.00%
EPS 2.04 4.56 7.81 7.14 0.95 9.10 7.90 -59.48%
  QoQ % -55.26% -41.61% 9.38% 651.58% -89.56% 15.19% -
  Horiz. % 25.82% 57.72% 98.86% 90.38% 12.03% 115.19% 100.00%
DPS 0.00 1.95 0.00 0.00 0.00 1.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5374 1.6144 2.0844 1.5774 1.3238 1.2153 1.0784 26.70%
  QoQ % -4.77% -22.55% 32.14% 19.16% 8.93% 12.69% -
  Horiz. % 142.56% 149.70% 193.29% 146.27% 122.76% 112.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.7600 2.7300 2.9400 3.0600 2.9100 2.8400 2.9100 -
P/RPS 26.11 25.10 28.35 33.20 11.73 10.65 10.84 79.78%
  QoQ % 4.02% -11.46% -14.61% 183.03% 10.14% -1.75% -
  Horiz. % 240.87% 231.55% 261.53% 306.27% 108.21% 98.25% 100.00%
P/EPS 134.63 58.21 36.61 41.69 288.12 27.03 31.87 161.55%
  QoQ % 131.28% 59.00% -12.19% -85.53% 965.93% -15.19% -
  Horiz. % 422.43% 182.65% 114.87% 130.81% 904.05% 84.81% 100.00%
EY 0.74 1.72 2.73 2.40 0.35 3.70 3.14 -61.88%
  QoQ % -56.98% -37.00% 13.75% 585.71% -90.54% 17.83% -
  Horiz. % 23.57% 54.78% 86.94% 76.43% 11.15% 117.83% 100.00%
DY 0.00 0.73 0.00 0.00 0.00 0.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 137.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.78 1.64 1.37 1.89 2.07 2.02 2.34 -16.68%
  QoQ % 8.54% 19.71% -27.51% -8.70% 2.48% -13.68% -
  Horiz. % 76.07% 70.09% 58.55% 80.77% 88.46% 86.32% 100.00%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 30/03/16 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 -
Price 2.7300 2.7500 2.9000 2.9000 3.0500 2.8200 2.8100 -
P/RPS 25.82 25.28 27.97 31.47 12.29 10.57 10.47 82.63%
  QoQ % 2.14% -9.62% -11.12% 156.06% 16.27% 0.96% -
  Horiz. % 246.61% 241.45% 267.14% 300.57% 117.38% 100.96% 100.00%
P/EPS 133.17 58.64 36.11 39.51 301.98 26.84 30.78 165.75%
  QoQ % 127.10% 62.39% -8.61% -86.92% 1,025.11% -12.80% -
  Horiz. % 432.65% 190.51% 117.32% 128.36% 981.09% 87.20% 100.00%
EY 0.75 1.71 2.77 2.53 0.33 3.73 3.25 -62.41%
  QoQ % -56.14% -38.27% 9.49% 666.67% -91.15% 14.77% -
  Horiz. % 23.08% 52.62% 85.23% 77.85% 10.15% 114.77% 100.00%
DY 0.00 0.73 0.00 0.00 0.00 0.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 137.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.76 1.66 1.35 1.79 2.17 2.01 2.26 -15.37%
  QoQ % 6.02% 22.96% -24.58% -17.51% 7.96% -11.06% -
  Horiz. % 77.88% 73.45% 59.73% 79.20% 96.02% 88.94% 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