Highlights

[YINSON] QoQ TTM 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 -     -10.35%    YoY -     -28.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 703,054 600,270 543,255 473,975 456,751 440,711 581,911 13.45%
  QoQ % 17.12% 10.50% 14.62% 3.77% 3.64% -24.26% -
  Horiz. % 120.82% 103.15% 93.36% 81.45% 78.49% 75.74% 100.00%
PBT 288,953 257,635 213,179 281,026 297,755 308,324 296,461 -1.70%
  QoQ % 12.16% 20.85% -24.14% -5.62% -3.43% 4.00% -
  Horiz. % 97.47% 86.90% 71.91% 94.79% 100.44% 104.00% 100.00%
Tax -30,790 -22,585 -16,424 -88,261 -88,129 -81,250 -80,640 -47.40%
  QoQ % -36.33% -37.51% 81.39% -0.15% -8.47% -0.76% -
  Horiz. % 38.18% 28.01% 20.37% 109.45% 109.29% 100.76% 100.00%
NP 258,163 235,050 196,755 192,765 209,626 227,074 215,821 12.70%
  QoQ % 9.83% 19.46% 2.07% -8.04% -7.68% 5.21% -
  Horiz. % 119.62% 108.91% 91.17% 89.32% 97.13% 105.21% 100.00%
NP to SH 258,193 234,958 197,048 195,945 218,578 236,594 224,663 9.73%
  QoQ % 9.89% 19.24% 0.56% -10.35% -7.61% 5.31% -
  Horiz. % 114.92% 104.58% 87.71% 87.22% 97.29% 105.31% 100.00%
Tax Rate 10.66 % 8.77 % 7.70 % 31.41 % 29.60 % 26.35 % 27.20 % -46.48%
  QoQ % 21.55% 13.90% -75.49% 6.11% 12.33% -3.13% -
  Horiz. % 39.19% 32.24% 28.31% 115.48% 108.82% 96.88% 100.00%
Total Cost 444,891 365,220 346,500 281,210 247,125 213,637 366,090 13.89%
  QoQ % 21.81% 5.40% 23.22% 13.79% 15.68% -41.64% -
  Horiz. % 121.53% 99.76% 94.65% 76.81% 67.50% 58.36% 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 65,281 21,741 21,741 21,363 21,363 21,363 21,363 110.72%
  QoQ % 200.26% 0.00% 1.77% 0.00% 0.00% 0.00% -
  Horiz. % 305.57% 101.77% 101.77% 100.00% 100.00% 100.00% 100.00%
Div Payout % 25.28 % 9.25 % 11.03 % 10.90 % 9.77 % 9.03 % 9.51 % 92.01%
  QoQ % 173.30% -16.14% 1.19% 11.57% 8.19% -5.05% -
  Horiz. % 265.83% 97.27% 115.98% 114.62% 102.73% 94.95% 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 36.72 % 39.16 % 36.22 % 40.67 % 45.90 % 51.52 % 37.09 % -0.67%
  QoQ % -6.23% 8.12% -10.94% -11.39% -10.91% 38.91% -
  Horiz. % 99.00% 105.58% 97.65% 109.65% 123.75% 138.91% 100.00%
ROE 13.09 % 11.99 % 10.06 % 10.40 % 12.12 % 14.01 % 12.67 % 2.20%
  QoQ % 9.17% 19.18% -3.27% -14.19% -13.49% 10.58% -
  Horiz. % 103.31% 94.63% 79.40% 82.08% 95.66% 110.58% 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 64.59 55.16 49.97 43.50 41.92 40.38 54.48 12.03%
  QoQ % 17.10% 10.39% 14.87% 3.77% 3.81% -25.88% -
  Horiz. % 118.56% 101.25% 91.72% 79.85% 76.95% 74.12% 100.00%
EPS 23.72 21.59 18.13 17.98 20.06 21.68 21.03 8.36%
  QoQ % 9.87% 19.08% 0.83% -10.37% -7.47% 3.09% -
  Horiz. % 112.79% 102.66% 86.21% 85.50% 95.39% 103.09% 100.00%
DPS 6.00 2.00 2.00 2.00 1.96 1.96 2.00 108.15%
  QoQ % 200.00% 0.00% 0.00% 2.04% 0.00% -2.00% -
  Horiz. % 300.00% 100.00% 100.00% 100.00% 98.00% 98.00% 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 - 1,099,167
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 63.96 54.61 49.42 43.12 41.55 40.09 52.94 13.45%
  QoQ % 17.12% 10.50% 14.61% 3.78% 3.64% -24.27% -
  Horiz. % 120.82% 103.15% 93.35% 81.45% 78.49% 75.73% 100.00%
EPS 23.49 21.38 17.93 17.83 19.89 21.52 20.44 9.72%
  QoQ % 9.87% 19.24% 0.56% -10.36% -7.57% 5.28% -
  Horiz. % 114.92% 104.60% 87.72% 87.23% 97.31% 105.28% 100.00%
DPS 5.94 1.98 1.98 1.94 1.94 1.94 1.94 111.00%
  QoQ % 200.00% 0.00% 2.06% 0.00% 0.00% 0.00% -
  Horiz. % 306.19% 102.06% 102.06% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7942 1.7826 1.7817 1.7137 1.6409 1.5363 1.6132 7.35%
  QoQ % 0.65% 0.05% 3.97% 4.44% 6.81% -4.77% -
  Horiz. % 111.22% 110.50% 110.45% 106.23% 101.72% 95.23% 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 5.50 6.07 6.22 7.20 7.32 6.84 5.01 6.42%
  QoQ % -9.39% -2.41% -13.61% -1.64% 7.02% 36.53% -
  Horiz. % 109.78% 121.16% 124.15% 143.71% 146.11% 136.53% 100.00%
P/EPS 14.97 15.52 17.16 17.40 15.30 12.73 12.98 9.99%
  QoQ % -3.54% -9.56% -1.38% 13.73% 20.19% -1.93% -
  Horiz. % 115.33% 119.57% 132.20% 134.05% 117.87% 98.07% 100.00%
EY 6.68 6.45 5.83 5.75 6.53 7.85 7.70 -9.05%
  QoQ % 3.57% 10.63% 1.39% -11.94% -16.82% 1.95% -
  Horiz. % 86.75% 83.77% 75.71% 74.68% 84.81% 101.95% 100.00%
DY 1.69 0.60 0.64 0.64 0.64 0.71 0.73 75.09%
  QoQ % 181.67% -6.25% 0.00% 0.00% -9.86% -2.74% -
  Horiz. % 231.51% 82.19% 87.67% 87.67% 87.67% 97.26% 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 5.39 6.16 6.42 6.62 7.75 6.76 5.05 4.44%
  QoQ % -12.50% -4.05% -3.02% -14.58% 14.64% 33.86% -
  Horiz. % 106.73% 121.98% 127.13% 131.09% 153.47% 133.86% 100.00%
P/EPS 14.67 15.75 17.71 16.01 16.20 12.59 13.08 7.96%
  QoQ % -6.86% -11.07% 10.62% -1.17% 28.67% -3.75% -
  Horiz. % 112.16% 120.41% 135.40% 122.40% 123.85% 96.25% 100.00%
EY 6.82 6.35 5.65 6.24 6.17 7.94 7.65 -7.38%
  QoQ % 7.40% 12.39% -9.46% 1.13% -22.29% 3.79% -
  Horiz. % 89.15% 83.01% 73.86% 81.57% 80.65% 103.79% 100.00%
DY 1.72 0.59 0.62 0.69 0.60 0.72 0.73 77.16%
  QoQ % 191.53% -4.84% -10.14% 15.00% -16.67% -1.37% -
  Horiz. % 235.62% 80.82% 84.93% 94.52% 82.19% 98.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

426  299  634  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.835+0.04 
 VIVOCOM 1.12+0.11 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.29+0.02 
 TDM 0.295+0.03 
 KNM 0.205+0.005 

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