Highlights

[YINSON] YoY Annualized 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 -     17.52%    YoY -     -16.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 884,534 996,397 870,349 477,049 410,946 1,106,404 923,234 -0.71%
  YoY % -11.23% 14.48% 82.44% 16.09% -62.86% 19.84% -
  Horiz. % 95.81% 107.92% 94.27% 51.67% 44.51% 119.84% 100.00%
PBT 313,208 330,929 383,961 243,861 259,506 226,945 64,033 30.27%
  YoY % -5.36% -13.81% 57.45% -6.03% 14.35% 254.42% -
  Horiz. % 489.13% 516.81% 599.63% 380.83% 405.27% 354.42% 100.00%
Tax -67,312 -73,938 -70,528 -49,789 -34,693 -26,693 -6,141 49.01%
  YoY % 8.96% -4.84% -41.65% -43.51% -29.97% -334.65% -
  Horiz. % 1,096.05% 1,203.95% 1,148.42% 810.73% 564.92% 434.65% 100.00%
NP 245,896 256,990 313,433 194,072 224,813 200,252 57,892 27.25%
  YoY % -4.32% -18.01% 61.50% -13.67% 12.27% 245.91% -
  Horiz. % 424.75% 443.91% 541.41% 335.23% 388.33% 345.91% 100.00%
NP to SH 193,284 236,661 313,385 194,462 232,753 197,029 54,882 23.33%
  YoY % -18.33% -24.48% 61.15% -16.45% 18.13% 259.00% -
  Horiz. % 352.18% 431.21% 571.01% 354.32% 424.09% 359.00% 100.00%
Tax Rate 21.49 % 22.34 % 18.37 % 20.42 % 13.37 % 11.76 % 9.59 % 14.39%
  YoY % -3.80% 21.61% -10.04% 52.73% 13.69% 22.63% -
  Horiz. % 224.09% 232.95% 191.55% 212.93% 139.42% 122.63% 100.00%
Total Cost 638,638 739,406 556,916 282,977 186,133 906,152 865,342 -4.93%
  YoY % -13.63% 32.77% 96.81% 52.03% -79.46% 4.72% -
  Horiz. % 73.80% 85.45% 64.36% 32.70% 21.51% 104.72% 100.00%
Net Worth 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 355,528 30.22%
  YoY % -3.75% -10.13% 6.48% -17.67% 93.22% 233.05% -
  Horiz. % 487.97% 506.99% 564.14% 529.81% 643.52% 333.05% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 58,561 87,393 87,051 - - - - -
  YoY % -32.99% 0.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.27% 100.39% 100.00% - - - -
Div Payout % 30.30 % 36.93 % 27.78 % - % - % - % - % -
  YoY % -17.95% 32.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.07% 132.94% 100.00% - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 355,528 30.22%
  YoY % -3.75% -10.13% 6.48% -17.67% 93.22% 233.05% -
  Horiz. % 487.97% 506.99% 564.14% 529.81% 643.52% 333.05% 100.00%
NOSH 1,098,019 1,092,414 1,088,143 1,089,567 1,067,023 950,302 213,274 31.39%
  YoY % 0.51% 0.39% -0.13% 2.11% 12.28% 345.58% -
  Horiz. % 514.84% 512.21% 510.21% 510.88% 500.30% 445.58% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 27.80 % 25.79 % 36.01 % 40.68 % 54.71 % 18.10 % 6.27 % 28.16%
  YoY % 7.79% -28.38% -11.48% -25.64% 202.27% 188.68% -
  Horiz. % 443.38% 411.32% 574.32% 648.80% 872.57% 288.68% 100.00%
ROE 11.14 % 13.13 % 15.63 % 10.32 % 10.17 % 16.64 % 15.44 % -5.29%
  YoY % -15.16% -15.99% 51.45% 1.47% -38.88% 7.77% -
  Horiz. % 72.15% 85.04% 101.23% 66.84% 65.87% 107.77% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 80.56 91.21 79.98 43.78 38.51 116.43 432.89 -24.43%
  YoY % -11.68% 14.04% 82.69% 13.68% -66.92% -73.10% -
  Horiz. % 18.61% 21.07% 18.48% 10.11% 8.90% 26.90% 100.00%
EPS 17.60 21.64 28.80 17.84 21.81 20.73 25.73 -6.13%
  YoY % -18.67% -24.86% 61.43% -18.20% 5.21% -19.43% -
  Horiz. % 68.40% 84.10% 111.93% 69.34% 84.76% 80.57% 100.00%
DPS 5.33 8.00 8.00 0.00 0.00 0.00 0.00 -
  YoY % -33.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.62% 100.00% 100.00% - - - -
NAPS 1.5800 1.6500 1.8432 1.7288 2.1442 1.2460 1.6670 -0.89%
  YoY % -4.24% -10.48% 6.62% -19.37% 72.09% -25.25% -
  Horiz. % 94.78% 98.98% 110.57% 103.71% 128.63% 74.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,099,167
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 80.47 90.65 79.18 43.40 37.39 100.66 83.99 -0.71%
  YoY % -11.23% 14.49% 82.44% 16.07% -62.86% 19.85% -
  Horiz. % 95.81% 107.93% 94.27% 51.67% 44.52% 119.85% 100.00%
EPS 17.58 21.53 28.51 17.69 21.18 17.93 4.99 23.34%
  YoY % -18.35% -24.48% 61.16% -16.48% 18.13% 259.32% -
  Horiz. % 352.30% 431.46% 571.34% 354.51% 424.45% 359.32% 100.00%
DPS 5.33 7.95 7.92 0.00 0.00 0.00 0.00 -
  YoY % -32.96% 0.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.30% 100.38% 100.00% - - - -
NAPS 1.5783 1.6399 1.8247 1.7137 2.0815 1.0772 0.3235 30.22%
  YoY % -3.76% -10.13% 6.48% -17.67% 93.23% 232.98% -
  Horiz. % 487.88% 506.92% 564.05% 529.74% 643.43% 332.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 6.9100 4.4500 3.9600 3.1300 2.9400 2.9100 4.8400 -
P/RPS 8.58 4.88 4.95 7.15 7.63 2.50 1.12 40.38%
  YoY % 75.82% -1.41% -30.77% -6.29% 205.20% 123.21% -
  Horiz. % 766.07% 435.71% 441.96% 638.39% 681.25% 223.21% 100.00%
P/EPS 39.25 20.54 13.75 17.54 13.48 14.04 18.81 13.04%
  YoY % 91.09% 49.38% -21.61% 30.12% -3.99% -25.36% -
  Horiz. % 208.67% 109.20% 73.10% 93.25% 71.66% 74.64% 100.00%
EY 2.55 4.87 7.27 5.70 7.42 7.12 5.32 -11.53%
  YoY % -47.64% -33.01% 27.54% -23.18% 4.21% 33.83% -
  Horiz. % 47.93% 91.54% 136.65% 107.14% 139.47% 133.83% 100.00%
DY 0.77 1.80 2.02 0.00 0.00 0.00 0.00 -
  YoY % -57.22% -10.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.12% 89.11% 100.00% - - - -
P/NAPS 4.37 2.70 2.15 1.81 1.37 2.34 2.90 7.07%
  YoY % 61.85% 25.58% 18.78% 32.12% -41.45% -19.31% -
  Horiz. % 150.69% 93.10% 74.14% 62.41% 47.24% 80.69% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 18/12/19 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 -
Price 6.4400 4.1900 3.7600 2.8800 2.9000 2.8100 6.5800 -
P/RPS 7.99 4.59 4.70 6.58 7.53 2.41 1.52 31.84%
  YoY % 74.07% -2.34% -28.57% -12.62% 212.45% 58.55% -
  Horiz. % 525.66% 301.97% 309.21% 432.89% 495.39% 158.55% 100.00%
P/EPS 36.58 19.34 13.06 16.14 13.29 13.55 25.57 6.15%
  YoY % 89.14% 48.09% -19.08% 21.44% -1.92% -47.01% -
  Horiz. % 143.06% 75.64% 51.08% 63.12% 51.97% 52.99% 100.00%
EY 2.73 5.17 7.66 6.20 7.52 7.38 3.91 -5.81%
  YoY % -47.20% -32.51% 23.55% -17.55% 1.90% 88.75% -
  Horiz. % 69.82% 132.23% 195.91% 158.57% 192.33% 188.75% 100.00%
DY 0.83 1.91 2.13 0.00 0.00 0.00 0.00 -
  YoY % -56.54% -10.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.97% 89.67% 100.00% - - - -
P/NAPS 4.08 2.54 2.04 1.67 1.35 2.26 3.95 0.54%
  YoY % 60.63% 24.51% 22.16% 23.70% -40.27% -42.78% -
  Horiz. % 103.29% 64.30% 51.65% 42.28% 34.18% 57.22% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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