[YINSON] QoQ Annualized Quarter Result on 30-Apr-2017 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
19-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 22.38%
YoY- 169.42%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 910,156 870,349 779,284 689,652 543,255 477,049 459,686 57.48%
PBT 361,770 383,961 362,470 305,024 213,179 243,861 210,922 43.14%
Tax -69,697 -70,528 -74,764 -63,880 -16,424 -49,789 -46,032 31.75%
NP 292,073 313,433 287,706 241,144 196,755 194,072 164,890 46.24%
-
NP to SH 292,179 313,385 287,766 241,144 197,048 194,462 165,476 45.93%
-
Tax Rate 19.27% 18.37% 20.63% 20.94% 7.70% 20.42% 21.82% -
Total Cost 618,083 556,916 491,578 448,508 346,500 282,977 294,796 63.59%
-
Net Worth 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 6.01%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 129,163 87,051 87,069 - 181,018 - - -
Div Payout % 44.21% 27.78% 30.26% - 91.86% - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 6.01%
NOSH 1,092,808 1,088,143 1,088,373 1,088,194 1,090,470 1,089,567 1,090,092 0.16%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 32.09% 36.01% 36.92% 34.97% 36.22% 40.68% 35.87% -
ROE 14.83% 15.63% 14.59% 12.31% 10.03% 10.32% 9.17% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 84.56 79.98 71.60 63.38 49.82 43.78 42.17 58.81%
EPS 26.85 28.80 26.44 22.16 18.07 17.84 15.18 46.10%
DPS 12.00 8.00 8.00 0.00 16.60 0.00 0.00 -
NAPS 1.8305 1.8432 1.8118 1.8006 1.8015 1.7288 1.6554 6.91%
Adjusted Per Share Value based on latest NOSH - 1,088,194
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 28.40 27.16 24.32 21.52 16.95 14.88 14.34 57.50%
EPS 9.12 9.78 8.98 7.52 6.15 6.07 5.16 46.03%
DPS 4.03 2.72 2.72 0.00 5.65 0.00 0.00 -
NAPS 0.6148 0.6258 0.6153 0.6114 0.613 0.5877 0.5631 6.01%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.22 3.96 3.55 3.35 3.11 3.13 3.07 -
P/RPS 4.99 4.95 4.96 5.29 6.24 7.15 7.28 -22.20%
P/EPS 15.55 13.75 13.43 15.12 17.21 17.54 20.22 -16.02%
EY 6.43 7.27 7.45 6.61 5.81 5.70 4.94 19.15%
DY 2.84 2.02 2.25 0.00 5.34 0.00 0.00 -
P/NAPS 2.31 2.15 1.96 1.86 1.73 1.81 1.85 15.90%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 -
Price 3.76 3.76 3.48 3.40 3.21 2.88 3.25 -
P/RPS 4.45 4.70 4.86 5.36 6.44 6.58 7.71 -30.60%
P/EPS 13.85 13.06 13.16 15.34 17.76 16.14 21.41 -25.14%
EY 7.22 7.66 7.60 6.52 5.63 6.20 4.67 33.59%
DY 3.19 2.13 2.30 0.00 5.17 0.00 0.00 -
P/NAPS 2.05 2.04 1.92 1.89 1.78 1.67 1.96 3.02%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment