[YINSON] QoQ Annualized Quarter Result on 31-Jan-2015 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 25.71%
YoY- 77.23%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 410,946 394,978 1,026,392 1,083,424 1,106,404 1,149,168 1,176,280 -50.30%
PBT 259,506 200,930 79,748 279,380 226,945 154,318 151,476 43.03%
Tax -34,693 -23,650 -36,796 -27,968 -26,693 -29,662 -27,420 16.93%
NP 224,813 177,280 42,952 251,412 200,252 124,656 124,056 48.47%
-
NP to SH 232,753 177,646 41,780 247,677 197,029 121,960 121,184 54.33%
-
Tax Rate 13.37% 11.77% 46.14% 10.01% 11.76% 19.22% 18.10% -
Total Cost 186,133 217,698 983,440 832,012 906,152 1,024,512 1,052,224 -68.38%
-
Net Worth 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 564,853 153.45%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - 14,257 - - - -
Div Payout % - - - 5.76% - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 564,853 153.45%
NOSH 1,067,023 1,067,584 1,034,158 950,479 950,302 949,844 258,277 156.80%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 54.71% 44.88% 4.18% 23.21% 18.10% 10.85% 10.55% -
ROE 10.17% 10.26% 2.87% 18.55% 16.64% 11.56% 21.45% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 38.51 37.00 99.25 113.99 116.43 120.98 455.43 -80.64%
EPS 21.81 16.64 4.04 26.06 20.73 12.84 46.92 -39.90%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.1442 1.6225 1.406 1.4044 1.246 1.111 2.187 -1.30%
Adjusted Per Share Value based on latest NOSH - 950,743
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 12.82 12.32 32.02 33.80 34.52 35.86 36.70 -50.30%
EPS 7.26 5.54 1.30 7.73 6.15 3.81 3.78 54.32%
DPS 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
NAPS 0.7138 0.5404 0.4537 0.4165 0.3694 0.3293 0.1762 153.47%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.94 3.06 2.91 2.84 2.91 2.95 8.53 -
P/RPS 7.63 8.27 2.93 2.49 2.50 2.44 1.87 154.68%
P/EPS 13.48 18.39 72.03 10.90 14.04 22.98 18.18 -18.03%
EY 7.42 5.44 1.39 9.18 7.12 4.35 5.50 22.02%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.37 1.89 2.07 2.02 2.34 2.66 3.90 -50.11%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 -
Price 2.90 2.90 3.05 2.82 2.81 3.38 2.86 -
P/RPS 7.53 7.84 3.07 2.47 2.41 2.79 0.63 420.40%
P/EPS 13.29 17.43 75.50 10.82 13.55 26.32 6.10 67.82%
EY 7.52 5.74 1.32 9.24 7.38 3.80 16.41 -40.47%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.35 1.79 2.17 2.01 2.26 3.04 1.31 2.01%

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