Highlights

[YINSON] YoY Quarter Result on 2015-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 28-Dec-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2016
Quarter 31-Oct-2015  [#3]
Profit Trend QoQ -     9.40%    YoY -     -1.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 265,576 263,120 127,944 110,720 255,219 236,780 192,554 5.50%
  YoY % 0.93% 105.65% 15.56% -56.62% 7.79% 22.97% -
  Horiz. % 137.92% 136.65% 66.45% 57.50% 132.54% 122.97% 100.00%
PBT 71,281 106,736 77,435 94,164 93,050 16,851 11,481 35.55%
  YoY % -33.22% 37.84% -17.77% 1.20% 452.19% 46.77% -
  Horiz. % 620.86% 929.68% 674.46% 820.17% 810.47% 146.77% 100.00%
Tax -19,465 -15,514 -14,326 -14,194 -5,189 -622 -2,155 44.29%
  YoY % -25.47% -8.29% -0.93% -173.54% -734.24% 71.14% -
  Horiz. % 903.25% 719.91% 664.78% 658.65% 240.79% 28.86% 100.00%
NP 51,816 91,222 63,109 79,970 87,861 16,229 9,326 33.07%
  YoY % -43.20% 44.55% -21.08% -8.98% 441.38% 74.02% -
  Horiz. % 555.61% 978.15% 676.70% 857.50% 942.11% 174.02% 100.00%
NP to SH 43,397 91,156 63,109 85,742 86,792 15,506 8,508 31.19%
  YoY % -52.39% 44.44% -26.40% -1.21% 459.73% 82.25% -
  Horiz. % 510.07% 1,071.42% 741.76% 1,007.78% 1,020.12% 182.25% 100.00%
Tax Rate 27.31 % 14.53 % 18.50 % 15.07 % 5.58 % 3.69 % 18.77 % 6.45%
  YoY % 87.96% -21.46% 22.76% 170.07% 51.22% -80.34% -
  Horiz. % 145.50% 77.41% 98.56% 80.29% 29.73% 19.66% 100.00%
Total Cost 213,760 171,898 64,835 30,750 167,358 220,551 183,228 2.60%
  YoY % 24.35% 165.13% 110.85% -81.63% -24.12% 20.37% -
  Horiz. % 116.66% 93.82% 35.38% 16.78% 91.34% 120.37% 100.00%
Net Worth 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 355,550 262,689 37.83%
  YoY % -10.10% 6.44% -17.73% 93.29% 233.14% 35.35% -
  Horiz. % 686.17% 763.26% 717.06% 871.57% 450.90% 135.35% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 355,550 262,689 37.83%
  YoY % -10.10% 6.44% -17.73% 93.29% 233.14% 35.35% -
  Horiz. % 686.17% 763.26% 717.06% 871.57% 450.90% 135.35% 100.00%
NOSH 1,092,414 1,087,780 1,089,567 1,067,770 950,624 213,287 196,036 33.13%
  YoY % 0.43% -0.16% 2.04% 12.32% 345.70% 8.80% -
  Horiz. % 557.25% 554.89% 555.80% 544.68% 484.92% 108.80% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 19.51 % 34.67 % 49.33 % 72.23 % 34.43 % 6.85 % 4.84 % 26.14%
  YoY % -43.73% -29.72% -31.70% 109.79% 402.63% 41.53% -
  Horiz. % 403.10% 716.32% 1,019.21% 1,492.36% 711.36% 141.53% 100.00%
ROE 2.41 % 4.55 % 3.35 % 3.74 % 7.33 % 4.36 % 3.24 % -4.81%
  YoY % -47.03% 35.82% -10.43% -48.98% 68.12% 34.57% -
  Horiz. % 74.38% 140.43% 103.40% 115.43% 226.23% 134.57% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 24.31 24.19 11.74 10.37 26.85 111.01 98.22 -20.75%
  YoY % 0.50% 106.05% 13.21% -61.38% -75.81% 13.02% -
  Horiz. % 24.75% 24.63% 11.95% 10.56% 27.34% 113.02% 100.00%
EPS 3.97 8.38 5.79 8.03 9.13 7.27 4.34 -1.47%
  YoY % -52.63% 44.73% -27.90% -12.05% 25.58% 67.51% -
  Horiz. % 91.47% 193.09% 133.41% 185.02% 210.37% 167.51% 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 1.6500 1.8432 1.7288 2.1442 1.2460 1.6670 1.3400 3.53%
  YoY % -10.48% 6.62% -19.37% 72.09% -25.25% 24.40% -
  Horiz. % 123.13% 137.55% 129.01% 160.01% 92.99% 124.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 24.20 23.97 11.66 10.09 23.25 21.57 17.54 5.51%
  YoY % 0.96% 105.57% 15.56% -56.60% 7.79% 22.98% -
  Horiz. % 137.97% 136.66% 66.48% 57.53% 132.55% 122.98% 100.00%
EPS 3.95 8.30 5.75 7.81 7.91 1.41 0.78 31.03%
  YoY % -52.41% 44.35% -26.38% -1.26% 460.99% 80.77% -
  Horiz. % 506.41% 1,064.10% 737.18% 1,001.28% 1,014.10% 180.77% 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 1.6422 1.8267 1.7161 2.0859 1.0791 0.3239 0.2393 37.83%
  YoY % -10.10% 6.44% -17.73% 93.30% 233.16% 35.35% -
  Horiz. % 686.25% 763.35% 717.13% 871.67% 450.94% 135.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 4.4500 3.9600 3.1300 2.9400 2.9100 4.8400 1.8000 -
P/RPS 18.30 16.37 26.65 28.35 10.84 4.36 1.83 46.75%
  YoY % 11.79% -38.57% -6.00% 161.53% 148.62% 138.25% -
  Horiz. % 1,000.00% 894.54% 1,456.28% 1,549.18% 592.35% 238.25% 100.00%
P/EPS 112.02 47.26 54.04 36.61 31.87 66.57 41.47 18.00%
  YoY % 137.03% -12.55% 47.61% 14.87% -52.13% 60.53% -
  Horiz. % 270.12% 113.96% 130.31% 88.28% 76.85% 160.53% 100.00%
EY 0.89 2.12 1.85 2.73 3.14 1.50 2.41 -15.29%
  YoY % -58.02% 14.59% -32.23% -13.06% 109.33% -37.76% -
  Horiz. % 36.93% 87.97% 76.76% 113.28% 130.29% 62.24% 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 2.70 2.15 1.81 1.37 2.34 2.90 1.34 12.38%
  YoY % 25.58% 18.78% 32.12% -41.45% -19.31% 116.42% -
  Horiz. % 201.49% 160.45% 135.07% 102.24% 174.63% 216.42% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 -
Price 4.1900 3.7600 2.8800 2.9000 2.8100 6.5800 2.1100 -
P/RPS 17.24 15.54 24.53 27.97 10.47 5.93 2.15 41.45%
  YoY % 10.94% -36.65% -12.30% 167.14% 76.56% 175.81% -
  Horiz. % 801.86% 722.79% 1,140.93% 1,300.93% 486.98% 275.81% 100.00%
P/EPS 105.47 44.87 49.72 36.11 30.78 90.51 48.62 13.77%
  YoY % 135.06% -9.75% 37.69% 17.32% -65.99% 86.16% -
  Horiz. % 216.93% 92.29% 102.26% 74.27% 63.31% 186.16% 100.00%
EY 0.95 2.23 2.01 2.77 3.25 1.10 2.06 -12.10%
  YoY % -57.40% 10.95% -27.44% -14.77% 195.45% -46.60% -
  Horiz. % 46.12% 108.25% 97.57% 134.47% 157.77% 53.40% 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 2.54 2.04 1.67 1.35 2.26 3.95 1.57 8.34%
  YoY % 24.51% 22.16% 23.70% -40.27% -42.78% 151.59% -
  Horiz. % 161.78% 129.94% 106.37% 85.99% 143.95% 251.59% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 DSONIC-WA 0.235+0.025 

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