Highlights

[YINSON] YoY Quarter Result on 2016-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Sep-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2017
Quarter 31-Jul-2016  [#2]
Profit Trend QoQ -     169.76%    YoY -     -22.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 213,439 246,544 217,229 114,445 98,405 280,514 227,350 -1.05%
  YoY % -13.43% 13.49% 89.81% 16.30% -64.92% 23.38% -
  Horiz. % 93.88% 108.44% 95.55% 50.34% 43.28% 123.38% 100.00%
PBT 71,547 101,374 104,979 73,661 84,230 39,290 13,204 32.51%
  YoY % -29.42% -3.43% 42.52% -12.55% 114.38% 197.56% -
  Horiz. % 541.86% 767.75% 795.05% 557.87% 637.91% 297.56% 100.00%
Tax -16,604 -21,071 -21,412 -13,207 -6,328 -7,976 -2,040 41.81%
  YoY % 21.20% 1.59% -62.13% -108.71% 20.66% -290.98% -
  Horiz. % 813.92% 1,032.89% 1,049.61% 647.40% 310.20% 390.98% 100.00%
NP 54,943 80,303 83,567 60,454 77,902 31,314 11,164 30.41%
  YoY % -31.58% -3.91% 38.23% -22.40% 148.78% 180.49% -
  Horiz. % 492.14% 719.30% 748.54% 541.51% 697.80% 280.49% 100.00%
NP to SH 41,142 73,668 83,597 60,362 78,378 30,684 10,251 26.05%
  YoY % -44.15% -11.88% 38.49% -22.99% 155.44% 199.33% -
  Horiz. % 401.35% 718.64% 815.50% 588.84% 764.59% 299.33% 100.00%
Tax Rate 23.21 % 20.79 % 20.40 % 17.93 % 7.51 % 20.30 % 15.45 % 7.01%
  YoY % 11.64% 1.91% 13.78% 138.75% -63.00% 31.39% -
  Horiz. % 150.23% 134.56% 132.04% 116.05% 48.61% 131.39% 100.00%
Total Cost 158,496 166,241 133,662 53,991 20,503 249,200 216,186 -5.04%
  YoY % -4.66% 24.37% 147.56% 163.33% -91.77% 15.27% -
  Horiz. % 73.31% 76.90% 61.83% 24.97% 9.48% 115.27% 100.00%
Net Worth 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 350,366 30.67%
  YoY % -7.53% -4.30% 9.34% 4.11% 64.16% 201.23% -
  Horiz. % 498.14% 538.70% 562.88% 514.79% 494.49% 301.23% 100.00%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 43,907 43,640 43,540 - - - - -
  YoY % 0.61% 0.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.84% 100.23% 100.00% - - - -
Div Payout % 106.72 % 59.24 % 52.08 % - % - % - % - % -
  YoY % 80.15% 13.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 204.92% 113.75% 100.00% - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 350,366 30.67%
  YoY % -7.53% -4.30% 9.34% 4.11% 64.16% 201.23% -
  Horiz. % 498.14% 538.70% 562.88% 514.79% 494.49% 301.23% 100.00%
NOSH 1,097,686 1,091,001 1,088,502 1,089,566 1,067,820 949,969 213,118 31.40%
  YoY % 0.61% 0.23% -0.10% 2.04% 12.41% 345.75% -
  Horiz. % 515.06% 511.92% 510.75% 511.25% 501.05% 445.75% 100.00%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 25.74 % 32.57 % 38.47 % 52.82 % 79.16 % 11.16 % 4.91 % 31.79%
  YoY % -20.97% -15.34% -27.17% -33.27% 609.32% 127.29% -
  Horiz. % 524.24% 663.34% 783.50% 1,075.76% 1,612.22% 227.29% 100.00%
ROE 2.36 % 3.90 % 4.24 % 3.35 % 4.52 % 2.91 % 2.93 % -3.54%
  YoY % -39.49% -8.02% 26.57% -25.88% 55.33% -0.68% -
  Horiz. % 80.55% 133.11% 144.71% 114.33% 154.27% 99.32% 100.00%
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 19.44 22.60 19.96 10.50 9.22 29.53 106.68 -24.69%
  YoY % -13.98% 13.23% 90.10% 13.88% -68.78% -72.32% -
  Horiz. % 18.22% 21.18% 18.71% 9.84% 8.64% 27.68% 100.00%
EPS 3.75 6.75 7.68 5.54 7.34 3.23 4.81 -4.06%
  YoY % -44.44% -12.11% 38.63% -24.52% 127.24% -32.85% -
  Horiz. % 77.96% 140.33% 159.67% 115.18% 152.60% 67.15% 100.00%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.5900 1.7300 1.8118 1.6554 1.6225 1.1110 1.6440 -0.55%
  YoY % -8.09% -4.51% 9.45% 2.03% 46.04% -32.42% -
  Horiz. % 96.72% 105.23% 110.21% 100.69% 98.69% 67.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 19.45 22.46 19.79 10.43 8.97 25.56 20.71 -1.04%
  YoY % -13.40% 13.49% 89.74% 16.28% -64.91% 23.42% -
  Horiz. % 93.92% 108.45% 95.56% 50.36% 43.31% 123.42% 100.00%
EPS 3.75 6.71 7.62 5.50 7.14 2.80 0.93 26.15%
  YoY % -44.11% -11.94% 38.55% -22.97% 155.00% 201.08% -
  Horiz. % 403.23% 721.51% 819.35% 591.40% 767.74% 301.08% 100.00%
DPS 4.00 3.98 3.97 0.00 0.00 0.00 0.00 -
  YoY % 0.50% 0.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.76% 100.25% 100.00% - - - -
NAPS 1.5901 1.7196 1.7968 1.6433 1.5785 0.9616 0.3192 30.67%
  YoY % -7.53% -4.30% 9.34% 4.11% 64.15% 201.25% -
  Horiz. % 498.15% 538.72% 562.91% 514.82% 494.52% 301.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 6.9500 4.6100 3.5500 3.0700 3.0600 2.9500 4.9000 -
P/RPS 35.74 20.40 17.79 29.23 33.20 9.99 4.59 40.76%
  YoY % 75.20% 14.67% -39.14% -11.96% 232.33% 117.65% -
  Horiz. % 778.65% 444.44% 387.58% 636.82% 723.31% 217.65% 100.00%
P/EPS 185.43 68.27 46.22 55.42 41.69 91.33 101.87 10.49%
  YoY % 171.61% 47.71% -16.60% 32.93% -54.35% -10.35% -
  Horiz. % 182.03% 67.02% 45.37% 54.40% 40.92% 89.65% 100.00%
EY 0.54 1.46 2.16 1.80 2.40 1.09 0.98 -9.45%
  YoY % -63.01% -32.41% 20.00% -25.00% 120.18% 11.22% -
  Horiz. % 55.10% 148.98% 220.41% 183.67% 244.90% 111.22% 100.00%
DY 0.58 0.87 1.13 0.00 0.00 0.00 0.00 -
  YoY % -33.33% -23.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 51.33% 76.99% 100.00% - - - -
P/NAPS 4.37 2.66 1.96 1.85 1.89 2.66 2.98 6.59%
  YoY % 64.29% 35.71% 5.95% -2.12% -28.95% -10.74% -
  Horiz. % 146.64% 89.26% 65.77% 62.08% 63.42% 89.26% 100.00%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 -
Price 6.7000 4.5500 3.4800 3.2500 2.9000 3.3800 4.8600 -
P/RPS 34.46 20.13 17.44 30.94 31.47 11.45 4.56 40.06%
  YoY % 71.19% 15.42% -43.63% -1.68% 174.85% 151.10% -
  Horiz. % 755.70% 441.45% 382.46% 678.51% 690.13% 251.10% 100.00%
P/EPS 178.76 67.38 45.31 58.66 39.51 104.64 101.04 9.97%
  YoY % 165.30% 48.71% -22.76% 48.47% -62.24% 3.56% -
  Horiz. % 176.92% 66.69% 44.84% 58.06% 39.10% 103.56% 100.00%
EY 0.56 1.48 2.21 1.70 2.53 0.96 0.99 -9.06%
  YoY % -62.16% -33.03% 30.00% -32.81% 163.54% -3.03% -
  Horiz. % 56.57% 149.49% 223.23% 171.72% 255.56% 96.97% 100.00%
DY 0.60 0.88 1.15 0.00 0.00 0.00 0.00 -
  YoY % -31.82% -23.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.17% 76.52% 100.00% - - - -
P/NAPS 4.21 2.63 1.92 1.96 1.79 3.04 2.96 6.04%
  YoY % 60.08% 36.98% -2.04% 9.50% -41.12% 2.70% -
  Horiz. % 142.23% 88.85% 64.86% 66.22% 60.47% 102.70% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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