Highlights

[YINSON] YoY Cumulative 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 -     76.28%    YoY -     -16.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 663,401 747,298 652,762 357,787 308,210 829,803 692,426 -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 234,906 248,197 287,971 182,896 194,630 170,209 48,025 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 -50,484 -55,454 -52,896 -37,342 -26,020 -20,020 -4,606 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 184,422 192,743 235,075 145,554 168,610 150,189 43,419 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 144,963 177,496 235,039 145,847 174,565 147,772 41,162 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 478,979 554,555 417,687 212,233 139,600 679,614 649,007 -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 43,920 65,544 65,288 - - - - -
  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 8.36 % 9.85 % 11.72 % 7.74 % 7.63 % 12.48 % 11.58 % -5.28%
  YoY % -15.13% -15.96% 51.42% 1.44% -38.86% 7.77% -
  Horiz. % 72.19% 85.06% 101.21% 66.84% 65.89% 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 60.42 68.41 59.99 32.84 28.89 87.32 324.66 -24.43%
  YoY % -11.68% 14.04% 82.67% 13.67% -66.91% -73.10% -
  Horiz. % 18.61% 21.07% 18.48% 10.12% 8.90% 26.90% 100.00%
EPS 13.20 16.23 21.60 13.38 16.36 15.55 19.30 -6.13%
  YoY % -18.67% -24.86% 61.43% -18.22% 5.21% -19.43% -
  Horiz. % 68.39% 84.09% 111.92% 69.33% 84.77% 80.57% 100.00%
DPS 4.00 6.00 6.00 0.00 0.00 0.00 0.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 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 60.35 67.99 59.39 32.55 28.04 75.49 63.00 -0.71%
  YoY % -11.24% 14.48% 82.46% 16.08% -62.86% 19.83% -
  Horiz. % 95.79% 107.92% 94.27% 51.67% 44.51% 119.83% 100.00%
EPS 13.19 16.15 21.38 13.27 15.88 13.44 3.74 23.36%
  YoY % -18.33% -24.46% 61.12% -16.44% 18.15% 259.36% -
  Horiz. % 352.67% 431.82% 571.66% 354.81% 424.60% 359.36% 100.00%
DPS 4.00 5.96 5.94 0.00 0.00 0.00 0.00 -
  YoY % -32.89% 0.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.34% 100.34% 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 11.44 6.51 6.60 9.53 10.18 3.33 1.49 40.43%
  YoY % 75.73% -1.36% -30.75% -6.39% 205.71% 123.49% -
  Horiz. % 767.79% 436.91% 442.95% 639.60% 683.22% 223.49% 100.00%
P/EPS 52.34 27.39 18.33 23.38 17.97 18.71 25.08 13.04%
  YoY % 91.09% 49.43% -21.60% 30.11% -3.96% -25.40% -
  Horiz. % 208.69% 109.21% 73.09% 93.22% 71.65% 74.60% 100.00%
EY 1.91 3.65 5.45 4.28 5.56 5.34 3.99 -11.55%
  YoY % -47.67% -33.03% 27.34% -23.02% 4.12% 33.83% -
  Horiz. % 47.87% 91.48% 136.59% 107.27% 139.35% 133.83% 100.00%
DY 0.58 1.35 1.52 0.00 0.00 0.00 0.00 -
  YoY % -57.04% -11.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.16% 88.82% 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 10.66 6.13 6.27 8.77 10.04 3.22 2.03 31.82%
  YoY % 73.90% -2.23% -28.51% -12.65% 211.80% 58.62% -
  Horiz. % 525.12% 301.97% 308.87% 432.02% 494.58% 158.62% 100.00%
P/EPS 48.78 25.79 17.41 21.52 17.73 18.07 34.09 6.15%
  YoY % 89.14% 48.13% -19.10% 21.38% -1.88% -46.99% -
  Horiz. % 143.09% 75.65% 51.07% 63.13% 52.01% 53.01% 100.00%
EY 2.05 3.88 5.74 4.65 5.64 5.53 2.93 -5.78%
  YoY % -47.16% -32.40% 23.44% -17.55% 1.99% 88.74% -
  Horiz. % 69.97% 132.42% 195.90% 158.70% 192.49% 188.74% 100.00%
DY 0.62 1.43 1.60 0.00 0.00 0.00 0.00 -
  YoY % -56.64% -10.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.75% 89.37% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

278  515  651  975 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.34+0.075 
 KNM 0.225+0.015 
 MTRONIC-WA 0.085+0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS