Highlights

[YINSON] QoQ Quarter Result on 2016-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 20-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Oct-2016  [#3]
Profit Trend QoQ -     4.55%    YoY -     -26.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 217,229 172,413 185,468 127,944 114,445 115,398 116,188 51.82%
  QoQ % 25.99% -7.04% 44.96% 11.80% -0.83% -0.68% -
  Horiz. % 186.96% 148.39% 159.63% 110.12% 98.50% 99.32% 100.00%
PBT 104,979 76,256 30,283 77,435 73,661 31,800 98,130 4.60%
  QoQ % 37.67% 151.81% -60.89% 5.12% 131.64% -67.59% -
  Horiz. % 106.98% 77.71% 30.86% 78.91% 75.06% 32.41% 100.00%
Tax -21,412 -15,970 20,918 -14,326 -13,207 -9,809 -50,919 -43.90%
  QoQ % -34.08% -176.35% 246.01% -8.47% -34.64% 80.74% -
  Horiz. % 42.05% 31.36% -41.08% 28.13% 25.94% 19.26% 100.00%
NP 83,567 60,286 51,201 63,109 60,454 21,991 47,211 46.38%
  QoQ % 38.62% 17.74% -18.87% 4.39% 174.90% -53.42% -
  Horiz. % 177.01% 127.69% 108.45% 133.67% 128.05% 46.58% 100.00%
NP to SH 83,597 60,286 51,201 63,109 60,362 22,376 50,098 40.73%
  QoQ % 38.67% 17.74% -18.87% 4.55% 169.76% -55.34% -
  Horiz. % 166.87% 120.34% 102.20% 125.97% 120.49% 44.66% 100.00%
Tax Rate 20.40 % 20.94 % -69.08 % 18.50 % 17.93 % 30.85 % 51.89 % -46.36%
  QoQ % -2.58% 130.31% -473.41% 3.18% -41.88% -40.55% -
  Horiz. % 39.31% 40.35% -133.13% 35.65% 34.55% 59.45% 100.00%
Total Cost 133,662 112,127 134,267 64,835 53,991 93,407 68,977 55.49%
  QoQ % 19.21% -16.49% 107.09% 20.08% -42.20% 35.42% -
  Horiz. % 193.78% 162.56% 194.65% 94.00% 78.27% 135.42% 100.00%
Net Worth 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 1,688,678 1,773,208 7.35%
  QoQ % 0.65% 0.05% 3.97% 4.43% 6.81% -4.77% -
  Horiz. % 111.22% 110.50% 110.44% 106.23% 101.72% 95.23% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 43,540 - 21,741 - - - 21,363 60.82%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 203.80% 0.00% 101.77% 0.00% 0.00% 0.00% 100.00%
Div Payout % 52.08 % - % 42.46 % - % - % - % 42.64 % 14.28%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.14% 0.00% 99.58% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 1,688,678 1,773,208 7.35%
  QoQ % 0.65% 0.05% 3.97% 4.43% 6.81% -4.77% -
  Horiz. % 111.22% 110.50% 110.44% 106.23% 101.72% 95.23% 100.00%
NOSH 1,088,502 1,088,194 1,087,070 1,089,567 1,089,566 1,091,512 1,068,198 1.26%
  QoQ % 0.03% 0.10% -0.23% 0.00% -0.18% 2.18% -
  Horiz. % 101.90% 101.87% 101.77% 102.00% 102.00% 102.18% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 38.47 % 34.97 % 27.61 % 49.33 % 52.82 % 19.06 % 40.63 % -3.58%
  QoQ % 10.01% 26.66% -44.03% -6.61% 177.12% -53.09% -
  Horiz. % 94.68% 86.07% 67.95% 121.41% 130.00% 46.91% 100.00%
ROE 4.24 % 3.08 % 2.61 % 3.35 % 3.35 % 1.33 % 2.83 % 30.97%
  QoQ % 37.66% 18.01% -22.09% 0.00% 151.88% -53.00% -
  Horiz. % 149.82% 108.83% 92.23% 118.37% 118.37% 47.00% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 19.96 15.84 17.06 11.74 10.50 10.57 10.88 49.92%
  QoQ % 26.01% -7.15% 45.32% 11.81% -0.66% -2.85% -
  Horiz. % 183.46% 145.59% 156.80% 107.90% 96.51% 97.15% 100.00%
EPS 7.68 5.54 4.71 5.79 5.54 2.05 4.69 38.97%
  QoQ % 38.63% 17.62% -18.65% 4.51% 170.24% -56.29% -
  Horiz. % 163.75% 118.12% 100.43% 123.45% 118.12% 43.71% 100.00%
DPS 4.00 0.00 2.00 0.00 0.00 0.00 2.00 58.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8118 1.8006 1.8015 1.7288 1.6554 1.5471 1.6600 6.01%
  QoQ % 0.62% -0.05% 4.21% 4.43% 7.00% -6.80% -
  Horiz. % 109.14% 108.47% 108.52% 104.14% 99.72% 93.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 19.87 15.77 16.97 11.71 10.47 10.56 10.63 51.80%
  QoQ % 26.00% -7.07% 44.92% 11.84% -0.85% -0.66% -
  Horiz. % 186.92% 148.35% 159.64% 110.16% 98.49% 99.34% 100.00%
EPS 7.65 5.52 4.68 5.77 5.52 2.05 4.58 40.82%
  QoQ % 38.59% 17.95% -18.89% 4.53% 169.27% -55.24% -
  Horiz. % 167.03% 120.52% 102.18% 125.98% 120.52% 44.76% 100.00%
DPS 3.98 0.00 1.99 0.00 0.00 0.00 1.95 60.97%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.10% 0.00% 102.05% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8043 1.7927 1.7917 1.7233 1.6502 1.5450 1.6223 7.35%
  QoQ % 0.65% 0.06% 3.97% 4.43% 6.81% -4.76% -
  Horiz. % 111.22% 110.50% 110.44% 106.23% 101.72% 95.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 3.5500 3.3500 3.1100 3.1300 3.0700 2.7600 2.7300 -
P/RPS 17.79 21.14 18.23 26.65 29.23 26.11 25.10 -20.52%
  QoQ % -15.85% 15.96% -31.59% -8.83% 11.95% 4.02% -
  Horiz. % 70.88% 84.22% 72.63% 106.18% 116.45% 104.02% 100.00%
P/EPS 46.22 60.47 66.03 54.04 55.42 134.63 58.21 -14.26%
  QoQ % -23.57% -8.42% 22.19% -2.49% -58.84% 131.28% -
  Horiz. % 79.40% 103.88% 113.43% 92.84% 95.21% 231.28% 100.00%
EY 2.16 1.65 1.51 1.85 1.80 0.74 1.72 16.42%
  QoQ % 30.91% 9.27% -18.38% 2.78% 143.24% -56.98% -
  Horiz. % 125.58% 95.93% 87.79% 107.56% 104.65% 43.02% 100.00%
DY 1.13 0.00 0.64 0.00 0.00 0.00 0.73 33.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 154.79% 0.00% 87.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.96 1.86 1.73 1.81 1.85 1.78 1.64 12.63%
  QoQ % 5.38% 7.51% -4.42% -2.16% 3.93% 8.54% -
  Horiz. % 119.51% 113.41% 105.49% 110.37% 112.80% 108.54% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 30/06/16 30/03/16 -
Price 3.4800 3.4000 3.2100 2.8800 3.2500 2.7300 2.7500 -
P/RPS 17.44 21.46 18.81 24.53 30.94 25.82 25.28 -21.94%
  QoQ % -18.73% 14.09% -23.32% -20.72% 19.83% 2.14% -
  Horiz. % 68.99% 84.89% 74.41% 97.03% 122.39% 102.14% 100.00%
P/EPS 45.31 61.37 68.15 49.72 58.66 133.17 58.64 -15.81%
  QoQ % -26.17% -9.95% 37.07% -15.24% -55.95% 127.10% -
  Horiz. % 77.27% 104.66% 116.22% 84.79% 100.03% 227.10% 100.00%
EY 2.21 1.63 1.47 2.01 1.70 0.75 1.71 18.67%
  QoQ % 35.58% 10.88% -26.87% 18.24% 126.67% -56.14% -
  Horiz. % 129.24% 95.32% 85.96% 117.54% 99.42% 43.86% 100.00%
DY 1.15 0.00 0.62 0.00 0.00 0.00 0.73 35.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 157.53% 0.00% 84.93% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.92 1.89 1.78 1.67 1.96 1.76 1.66 10.20%
  QoQ % 1.59% 6.18% 6.59% -14.80% 11.36% 6.02% -
  Horiz. % 115.66% 113.86% 107.23% 100.60% 118.07% 106.02% 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.
 


 

435  291  528  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.43-0.015 
 MYEG 1.75+0.05 
 VC 0.08+0.005 
 MRCB 0.725+0.01 
 QES 0.32+0.01 
 HIBISCS 1.01+0.03 
 BORNOIL 0.0550.00 
 NOVAMSC 0.175+0.005 
 A50CHIN-H17 0.35-0.04 
 HSI-H4I 0.54-0.10 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. Stocks on Radar - MyEG Services AmInvest Research Reports
5. 宜鼎营收标青 星洲日報/投資致富‧企業故事
Partners & Brokers