Highlights

[YINSON] YoY Quarter Result on 2015-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 30-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 30-Apr-2015  [#1]
Profit Trend QoQ -     -89.55%    YoY -     -65.52%
Quarter Report


View:


Show?  YoY % Horiz. %

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 235,178 172,413 115,398 256,598 294,070 228,296 264,152 -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 75,542 76,256 31,800 19,937 37,869 17,970 14,087 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 -14,918 -15,970 -9,809 -9,199 -6,855 -1,944 -3,069 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 60,624 60,286 21,991 10,738 31,014 16,026 11,018 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 60,431 60,286 22,376 10,445 30,296 15,405 10,696 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 174,554 112,127 93,407 245,860 263,056 212,270 253,134 -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 2.98 % 3.08 % 1.33 % 0.72 % 5.36 % 5.25 % 4.48 % -6.57%
  YoY % -3.25% 131.58% 84.72% -86.57% 2.10% 17.19% -
  Horiz. % 66.52% 68.75% 29.69% 16.07% 119.64% 117.19% 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 21.60 15.84 10.57 24.81 113.86 113.96 140.52 -26.80%
  YoY % 36.36% 49.86% -57.40% -78.21% -0.09% -18.90% -
  Horiz. % 15.37% 11.27% 7.52% 17.66% 81.03% 81.10% 100.00%
EPS 5.55 5.54 2.05 1.01 11.73 7.69 5.69 -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 21.52 15.77 10.56 23.48 26.90 20.89 24.17 -1.92%
  YoY % 36.46% 49.34% -55.03% -12.71% 28.77% -13.57% -
  Horiz. % 89.04% 65.25% 43.69% 97.15% 111.29% 86.43% 100.00%
EPS 5.53 5.52 2.05 0.96 2.77 1.41 0.98 33.41%
  YoY % 0.18% 169.27% 113.54% -65.34% 96.45% 43.88% -
  Horiz. % 564.29% 563.27% 209.18% 97.96% 282.65% 143.88% 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 18.33 21.14 26.11 11.73 7.49 2.45 1.27 56.00%
  YoY % -13.29% -19.03% 122.59% 56.61% 205.71% 92.91% -
  Horiz. % 1,443.31% 1,664.57% 2,055.91% 923.62% 589.76% 192.91% 100.00%
P/EPS 71.35 60.47 134.63 288.12 72.72 36.28 31.28 14.73%
  YoY % 17.99% -55.08% -53.27% 296.20% 100.44% 15.98% -
  Horiz. % 228.10% 193.32% 430.40% 921.10% 232.48% 115.98% 100.00%
EY 1.40 1.65 0.74 0.35 1.38 2.76 3.20 -12.87%
  YoY % -15.15% 122.97% 111.43% -74.64% -50.00% -13.75% -
  Horiz. % 43.75% 51.56% 23.12% 10.94% 43.12% 86.25% 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 21.53 21.46 25.82 12.29 2.51 4.14 1.53 55.35%
  YoY % 0.33% -16.89% 110.09% 389.64% -39.37% 170.59% -
  Horiz. % 1,407.19% 1,402.61% 1,687.58% 803.27% 164.05% 270.59% 100.00%
P/EPS 83.78 61.37 133.17 301.98 24.38 61.38 37.79 14.18%
  YoY % 36.52% -53.92% -55.90% 1,138.64% -60.28% 62.42% -
  Horiz. % 221.70% 162.40% 352.39% 799.10% 64.51% 162.42% 100.00%
EY 1.19 1.63 0.75 0.33 4.10 1.63 2.65 -12.49%
  YoY % -26.99% 117.33% 127.27% -91.95% 151.53% -38.49% -
  Horiz. % 44.91% 61.51% 28.30% 12.45% 154.72% 61.51% 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