Highlights

[YINSON] YoY Annualized Quarter Result on 2017-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 19-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 30-Apr-2017  [#1]
Profit Trend QoQ -     22.38%    YoY -     169.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 940,712 689,652 461,592 1,026,392 1,176,280 913,184 1,056,608 -1.92%
  YoY % 36.40% 49.41% -55.03% -12.74% 28.81% -13.57% -
  Horiz. % 89.03% 65.27% 43.69% 97.14% 111.33% 86.43% 100.00%
PBT 302,168 305,024 127,200 79,748 151,476 71,880 56,348 32.28%
  YoY % -0.94% 139.80% 59.50% -47.35% 110.73% 27.56% -
  Horiz. % 536.25% 541.32% 225.74% 141.53% 268.82% 127.56% 100.00%
Tax -59,672 -63,880 -39,236 -36,796 -27,420 -7,776 -12,276 30.14%
  YoY % 6.59% -62.81% -6.63% -34.19% -252.62% 36.66% -
  Horiz. % 486.09% 520.36% 319.62% 299.74% 223.36% 63.34% 100.00%
NP 242,496 241,144 87,964 42,952 124,056 64,104 44,072 32.85%
  YoY % 0.56% 174.14% 104.80% -65.38% 93.52% 45.45% -
  Horiz. % 550.23% 547.16% 199.59% 97.46% 281.48% 145.45% 100.00%
NP to SH 241,724 241,144 89,504 41,780 121,184 61,620 42,784 33.44%
  YoY % 0.24% 169.42% 114.23% -65.52% 96.66% 44.03% -
  Horiz. % 564.99% 563.63% 209.20% 97.65% 283.25% 144.03% 100.00%
Tax Rate 19.75 % 20.94 % 30.85 % 46.14 % 18.10 % 10.82 % 21.79 % -1.62%
  YoY % -5.68% -32.12% -33.14% 154.92% 67.28% -50.34% -
  Horiz. % 90.64% 96.10% 141.58% 211.75% 83.07% 49.66% 100.00%
Total Cost 698,216 448,508 373,628 983,440 1,052,224 849,080 1,012,536 -6.00%
  YoY % 55.68% 20.04% -62.01% -6.54% 23.93% -16.14% -
  Horiz. % 68.96% 44.30% 36.90% 97.13% 103.92% 83.86% 100.00%
Net Worth 2,025,147 1,959,403 1,688,678 1,454,026 564,853 293,316 238,733 42.79%
  YoY % 3.36% 16.03% 16.14% 157.42% 92.58% 22.86% -
  Horiz. % 848.29% 820.75% 707.35% 609.06% 236.60% 122.86% 100.00%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 2,025,147 1,959,403 1,688,678 1,454,026 564,853 293,316 238,733 42.79%
  YoY % 3.36% 16.03% 16.14% 157.42% 92.58% 22.86% -
  Horiz. % 848.29% 820.75% 707.35% 609.06% 236.60% 122.86% 100.00%
NOSH 1,088,789 1,088,194 1,091,512 1,034,158 258,277 200,325 187,978 33.99%
  YoY % 0.05% -0.30% 5.55% 300.41% 28.93% 6.57% -
  Horiz. % 579.21% 578.89% 580.66% 550.15% 137.40% 106.57% 100.00%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 25.78 % 34.97 % 19.06 % 4.18 % 10.55 % 7.02 % 4.17 % 35.46%
  YoY % -26.28% 83.47% 355.98% -60.38% 50.28% 68.35% -
  Horiz. % 618.23% 838.61% 457.07% 100.24% 253.00% 168.35% 100.00%
ROE 11.94 % 12.31 % 5.30 % 2.87 % 21.45 % 21.01 % 17.92 % -6.54%
  YoY % -3.01% 132.26% 84.67% -86.62% 2.09% 17.24% -
  Horiz. % 66.63% 68.69% 29.58% 16.02% 119.70% 117.24% 100.00%
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 86.40 63.38 42.29 99.25 455.43 455.85 562.09 -26.80%
  YoY % 36.32% 49.87% -57.39% -78.21% -0.09% -18.90% -
  Horiz. % 15.37% 11.28% 7.52% 17.66% 81.02% 81.10% 100.00%
EPS 22.20 22.16 8.20 4.04 46.92 30.76 22.76 -0.41%
  YoY % 0.18% 170.24% 102.97% -91.39% 52.54% 35.15% -
  Horiz. % 97.54% 97.36% 36.03% 17.75% 206.15% 135.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8600 1.8006 1.5471 1.4060 2.1870 1.4642 1.2700 6.56%
  YoY % 3.30% 16.39% 10.04% -35.71% 49.36% 15.29% -
  Horiz. % 146.46% 141.78% 121.82% 110.71% 172.20% 115.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,093,017
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 86.07 63.10 42.23 93.90 107.62 83.55 96.67 -1.92%
  YoY % 36.40% 49.42% -55.03% -12.75% 28.81% -13.57% -
  Horiz. % 89.03% 65.27% 43.68% 97.13% 111.33% 86.43% 100.00%
EPS 22.12 22.06 8.19 3.82 11.09 5.64 3.91 33.47%
  YoY % 0.27% 169.35% 114.40% -65.55% 96.63% 44.25% -
  Horiz. % 565.73% 564.19% 209.46% 97.70% 283.63% 144.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8528 1.7927 1.5450 1.3303 0.5168 0.2684 0.2184 42.79%
  YoY % 3.35% 16.03% 16.14% 157.41% 92.55% 22.89% -
  Horiz. % 848.35% 820.83% 707.42% 609.11% 236.63% 122.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 3.9600 3.3500 2.7600 2.9100 8.5300 2.7900 1.7800 -
P/RPS 4.58 5.29 6.53 2.93 1.87 0.61 0.32 55.79%
  YoY % -13.42% -18.99% 122.87% 56.68% 206.56% 90.63% -
  Horiz. % 1,431.25% 1,653.12% 2,040.63% 915.62% 584.38% 190.63% 100.00%
P/EPS 17.84 15.12 33.66 72.03 18.18 9.07 7.82 14.73%
  YoY % 17.99% -55.08% -53.27% 296.20% 100.44% 15.98% -
  Horiz. % 228.13% 193.35% 430.43% 921.10% 232.48% 115.98% 100.00%
EY 5.61 6.61 2.97 1.39 5.50 11.03 12.79 -12.83%
  YoY % -15.13% 122.56% 113.67% -74.73% -50.14% -13.76% -
  Horiz. % 43.86% 51.68% 23.22% 10.87% 43.00% 86.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.13 1.86 1.78 2.07 3.90 1.91 1.40 7.24%
  YoY % 14.52% 4.49% -14.01% -46.92% 104.19% 36.43% -
  Horiz. % 152.14% 132.86% 127.14% 147.86% 278.57% 136.43% 100.00%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 27/06/18 19/06/17 30/06/16 30/06/15 27/06/14 28/06/13 29/06/12 -
Price 4.6500 3.4000 2.7300 3.0500 2.8600 4.7200 2.1500 -
P/RPS 5.38 5.36 6.46 3.07 0.63 1.04 0.38 55.51%
  YoY % 0.37% -17.03% 110.42% 387.30% -39.42% 173.68% -
  Horiz. % 1,415.79% 1,410.53% 1,700.00% 807.89% 165.79% 273.68% 100.00%
P/EPS 20.94 15.34 33.29 75.50 6.10 15.34 9.45 14.17%
  YoY % 36.51% -53.92% -55.91% 1,137.70% -60.23% 62.33% -
  Horiz. % 221.59% 162.33% 352.28% 798.94% 64.55% 162.33% 100.00%
EY 4.77 6.52 3.00 1.32 16.41 6.52 10.59 -12.44%
  YoY % -26.84% 117.33% 127.27% -91.96% 151.69% -38.43% -
  Horiz. % 45.04% 61.57% 28.33% 12.46% 154.96% 61.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.50 1.89 1.76 2.17 1.31 3.22 1.69 6.74%
  YoY % 32.28% 7.39% -18.89% 65.65% -59.32% 90.53% -
  Horiz. % 147.93% 111.83% 104.14% 128.40% 77.51% 190.53% 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.
 


 

361  346  493  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445-0.01 
 HSI-C3Q 0.42-0.035 
 MYEG 1.70+0.06 
 NOVAMSC 0.170.00 
 HSI-H4I 0.64+0.04 
 HSI-H4O 0.525+0.015 
 PWORTH 0.045-0.005 
 HSI-C3S 0.26-0.03 
 CIMB 6.04-0.19 
 HSI-C3T 0.455-0.04 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 【冷眼专栏】什么人不宜投资股票? 【冷眼专栏】全民拥股
3. What you must know about JAKS What you must know about JAKS
4. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
5. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
Partners & Brokers