Highlights

[YINSON] YoY TTM 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 -     -10.35%    YoY -     -28.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 951,002 1,004,692 838,230 473,975 719,344 1,079,238 865,173 1.59%
  YoY % -5.34% 19.86% 76.85% -34.11% -33.35% 24.74% -
  Horiz. % 109.92% 116.13% 96.89% 54.78% 83.14% 124.74% 100.00%
PBT 330,570 321,996 318,254 281,026 307,502 274,256 54,024 35.22%
  YoY % 2.66% 1.18% 13.25% -8.61% 12.12% 407.66% -
  Horiz. % 611.89% 596.02% 589.10% 520.19% 569.20% 507.66% 100.00%
Tax -74,512 -72,255 -31,978 -88,261 -37,669 -24,372 -5,350 55.08%
  YoY % -3.12% -125.95% 63.77% -134.31% -54.56% -355.55% -
  Horiz. % 1,392.75% 1,350.56% 597.72% 1,649.74% 704.09% 455.55% 100.00%
NP 256,058 249,741 286,276 192,765 269,833 249,884 48,674 31.86%
  YoY % 2.53% -12.76% 48.51% -28.56% 7.98% 413.38% -
  Horiz. % 526.07% 513.09% 588.15% 396.03% 554.37% 513.38% 100.00%
NP to SH 205,663 234,636 286,240 195,945 274,470 246,361 45,995 28.34%
  YoY % -12.35% -18.03% 46.08% -28.61% 11.41% 435.63% -
  Horiz. % 447.14% 510.13% 622.33% 426.01% 596.74% 535.63% 100.00%
Tax Rate 22.54 % 22.44 % 10.05 % 31.41 % 12.25 % 8.89 % 9.90 % 14.69%
  YoY % 0.45% 123.28% -68.00% 156.41% 37.80% -10.20% -
  Horiz. % 227.68% 226.67% 101.52% 317.27% 123.74% 89.80% 100.00%
Total Cost 694,944 754,951 551,954 281,210 449,511 829,354 816,499 -2.65%
  YoY % -7.95% 36.78% 96.28% -37.44% -45.80% 1.57% -
  Horiz. % 85.11% 92.46% 67.60% 34.44% 55.05% 101.57% 100.00%
Net Worth 1,734,870 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 213,287 41.79%
  YoY % -3.75% -10.10% 6.44% -17.73% 93.29% 455.34% -
  Horiz. % 813.40% 845.10% 940.04% 883.15% 1,073.44% 555.34% 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 65,803 108,221 65,281 21,363 14,261 0 0 -
  YoY % -39.20% 65.78% 205.57% 49.81% 0.00% 0.00% -
  Horiz. % 461.42% 758.86% 457.76% 149.81% 100.00% - -
Div Payout % 32.00 % 46.12 % 22.81 % 10.90 % 5.20 % - % - % -
  YoY % -30.62% 102.19% 109.27% 109.62% 0.00% 0.00% -
  Horiz. % 615.38% 886.92% 438.65% 209.62% 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 2,004,996 1,883,643 2,289,514 1,184,477 213,287 41.79%
  YoY % -3.75% -10.10% 6.44% -17.73% 93.29% 455.34% -
  Horiz. % 813.40% 845.10% 940.04% 883.15% 1,073.44% 555.34% 100.00%
NOSH 1,098,019 1,092,414 1,087,780 1,089,567 1,067,770 950,624 213,287 31.39%
  YoY % 0.51% 0.43% -0.16% 2.04% 12.32% 345.70% -
  Horiz. % 514.81% 512.18% 510.01% 510.84% 500.63% 445.70% 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 26.93 % 24.86 % 34.15 % 40.67 % 37.51 % 23.15 % 5.63 % 29.79%
  YoY % 8.33% -27.20% -16.03% 8.42% 62.03% 311.19% -
  Horiz. % 478.33% 441.56% 606.57% 722.38% 666.25% 411.19% 100.00%
ROE 11.85 % 13.02 % 14.28 % 10.40 % 11.99 % 20.80 % 21.56 % -9.49%
  YoY % -8.99% -8.82% 37.31% -13.26% -42.36% -3.53% -
  Horiz. % 54.96% 60.39% 66.23% 48.24% 55.61% 96.47% 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 86.61 91.97 77.06 43.50 67.37 113.53 405.64 -22.68%
  YoY % -5.83% 19.35% 77.15% -35.43% -40.66% -72.01% -
  Horiz. % 21.35% 22.67% 19.00% 10.72% 16.61% 27.99% 100.00%
EPS 18.73 21.48 26.31 17.98 25.70 25.92 21.56 -2.32%
  YoY % -12.80% -18.36% 46.33% -30.04% -0.85% 20.22% -
  Horiz. % 86.87% 99.63% 122.03% 83.40% 119.20% 120.22% 100.00%
DPS 6.00 10.00 6.00 2.00 1.34 0.00 0.00 -
  YoY % -40.00% 66.67% 200.00% 49.25% 0.00% 0.00% -
  Horiz. % 447.76% 746.27% 447.76% 149.25% 100.00% - -
NAPS 1.5800 1.6500 1.8432 1.7288 2.1442 1.2460 1.0000 7.92%
  YoY % -4.24% -10.48% 6.62% -19.37% 72.09% 24.60% -
  Horiz. % 158.00% 165.00% 184.32% 172.88% 214.42% 124.60% 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 86.52 91.40 76.26 43.12 65.44 98.19 78.71 1.59%
  YoY % -5.34% 19.85% 76.86% -34.11% -33.35% 24.75% -
  Horiz. % 109.92% 116.12% 96.89% 54.78% 83.14% 124.75% 100.00%
EPS 18.71 21.35 26.04 17.83 24.97 22.41 4.18 28.36%
  YoY % -12.37% -18.01% 46.05% -28.59% 11.42% 436.12% -
  Horiz. % 447.61% 510.77% 622.97% 426.56% 597.37% 536.12% 100.00%
DPS 5.99 9.85 5.94 1.94 1.30 0.00 0.00 -
  YoY % -39.19% 65.82% 206.19% 49.23% 0.00% 0.00% -
  Horiz. % 460.77% 757.69% 456.92% 149.23% 100.00% - -
NAPS 1.5783 1.6399 1.8241 1.7137 2.0830 1.0776 0.1940 41.80%
  YoY % -3.76% -10.10% 6.44% -17.73% 93.30% 455.46% -
  Horiz. % 813.56% 845.31% 940.26% 883.35% 1,073.71% 555.46% 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 7.98 4.84 5.14 7.20 4.36 2.56 1.19 37.30%
  YoY % 64.88% -5.84% -28.61% 65.14% 70.31% 115.13% -
  Horiz. % 670.59% 406.72% 431.93% 605.04% 366.39% 215.13% 100.00%
P/EPS 36.89 20.72 15.05 17.40 11.44 11.23 22.44 8.63%
  YoY % 78.04% 37.67% -13.51% 52.10% 1.87% -49.96% -
  Horiz. % 164.39% 92.34% 67.07% 77.54% 50.98% 50.04% 100.00%
EY 2.71 4.83 6.64 5.75 8.74 8.91 4.46 -7.96%
  YoY % -43.89% -27.26% 15.48% -34.21% -1.91% 99.78% -
  Horiz. % 60.76% 108.30% 148.88% 128.92% 195.96% 199.78% 100.00%
DY 0.87 2.25 1.52 0.64 0.45 0.00 0.00 -
  YoY % -61.33% 48.03% 137.50% 42.22% 0.00% 0.00% -
  Horiz. % 193.33% 500.00% 337.78% 142.22% 100.00% - -
P/NAPS 4.37 2.70 2.15 1.81 1.37 2.34 4.84 -1.69%
  YoY % 61.85% 25.58% 18.78% 32.12% -41.45% -51.65% -
  Horiz. % 90.29% 55.79% 44.42% 37.40% 28.31% 48.35% 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 7.44 4.56 4.88 6.62 4.30 2.48 1.62 28.91%
  YoY % 63.16% -6.56% -26.28% 53.95% 73.39% 53.09% -
  Horiz. % 459.26% 281.48% 301.23% 408.64% 265.43% 153.09% 100.00%
P/EPS 34.38 19.51 14.29 16.01 11.28 10.84 30.51 2.01%
  YoY % 76.22% 36.53% -10.74% 41.93% 4.06% -64.47% -
  Horiz. % 112.68% 63.95% 46.84% 52.47% 36.97% 35.53% 100.00%
EY 2.91 5.13 7.00 6.24 8.86 9.22 3.28 -1.97%
  YoY % -43.27% -26.71% 12.18% -29.57% -3.90% 181.10% -
  Horiz. % 88.72% 156.40% 213.41% 190.24% 270.12% 281.10% 100.00%
DY 0.93 2.39 1.60 0.69 0.46 0.00 0.00 -
  YoY % -61.09% 49.38% 131.88% 50.00% 0.00% 0.00% -
  Horiz. % 202.17% 519.57% 347.83% 150.00% 100.00% - -
P/NAPS 4.08 2.54 2.04 1.67 1.35 2.26 6.58 -7.65%
  YoY % 60.63% 24.51% 22.16% 23.70% -40.27% -65.65% -
  Horiz. % 62.01% 38.60% 31.00% 25.38% 20.52% 34.35% 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
 
 

212  401  594  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.375+0.08 
 HWGB 0.975+0.13 
 KANGER 0.1750.00 
 BINTAI 1.15+0.01 
 SAPNRG 0.125+0.005 
 ARMADA 0.37+0.015 
 TOPBLDS 0.12-0.01 
 KNM 0.215+0.005 
 HWGB-WD 0.63+0.105 
 INIX 0.285+0.02 

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. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
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