[YINSON] QoQ Annualized Quarter Result on 31-Jul-2015 [#2]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 325.19%
YoY- 45.66%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 461,592 424,398 410,946 394,978 1,026,392 1,083,424 1,106,404 -44.19%
PBT 127,200 292,760 259,506 200,930 79,748 279,380 226,945 -32.04%
Tax -39,236 -76,939 -34,693 -23,650 -36,796 -27,968 -26,693 29.30%
NP 87,964 215,821 224,813 177,280 42,952 251,412 200,252 -42.24%
-
NP to SH 89,504 224,663 232,753 177,646 41,780 247,677 197,029 -40.93%
-
Tax Rate 30.85% 26.28% 13.37% 11.77% 46.14% 10.01% 11.76% -
Total Cost 373,628 208,577 186,133 217,698 983,440 832,012 906,152 -44.63%
-
Net Worth 1,688,678 1,771,674 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 26.72%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 21,345 - - - 14,257 - -
Div Payout % - 9.50% - - - 5.76% - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 1,688,678 1,771,674 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 26.72%
NOSH 1,091,512 1,067,274 1,067,023 1,067,584 1,034,158 950,479 950,302 9.68%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 19.06% 50.85% 54.71% 44.88% 4.18% 23.21% 18.10% -
ROE 5.30% 12.68% 10.17% 10.26% 2.87% 18.55% 16.64% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 42.29 39.76 38.51 37.00 99.25 113.99 116.43 -49.12%
EPS 8.20 21.05 21.81 16.64 4.04 26.06 20.73 -46.14%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.5471 1.66 2.1442 1.6225 1.406 1.4044 1.246 15.53%
Adjusted Per Share Value based on latest NOSH - 1,067,820
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 14.49 13.33 12.90 12.40 32.23 34.02 34.74 -44.20%
EPS 2.81 7.05 7.31 5.58 1.31 7.78 6.19 -40.96%
DPS 0.00 0.67 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.5302 0.5563 0.7184 0.5439 0.4566 0.4191 0.3718 26.72%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.76 2.73 2.94 3.06 2.91 2.84 2.91 -
P/RPS 6.53 6.87 7.63 8.27 2.93 2.49 2.50 89.77%
P/EPS 33.66 12.97 13.48 18.39 72.03 10.90 14.04 79.22%
EY 2.97 7.71 7.42 5.44 1.39 9.18 7.12 -44.20%
DY 0.00 0.73 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 1.78 1.64 1.37 1.89 2.07 2.02 2.34 -16.68%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 30/03/16 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 -
Price 2.73 2.75 2.90 2.90 3.05 2.82 2.81 -
P/RPS 6.46 6.92 7.53 7.84 3.07 2.47 2.41 93.08%
P/EPS 33.29 13.06 13.29 17.43 75.50 10.82 13.55 82.17%
EY 3.00 7.65 7.52 5.74 1.32 9.24 7.38 -45.15%
DY 0.00 0.73 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 1.76 1.66 1.35 1.79 2.17 2.01 2.26 -15.36%

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