[YINSON] QoQ Annualized Quarter Result on 31-Jul-2017 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 19.33%
YoY- 73.9%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 940,712 910,156 870,349 779,284 689,652 543,255 477,049 57.44%
PBT 302,168 361,770 383,961 362,470 305,024 213,179 243,861 15.40%
Tax -59,672 -69,697 -70,528 -74,764 -63,880 -16,424 -49,789 12.86%
NP 242,496 292,073 313,433 287,706 241,144 196,755 194,072 16.05%
-
NP to SH 241,724 292,179 313,385 287,766 241,144 197,048 194,462 15.65%
-
Tax Rate 19.75% 19.27% 18.37% 20.63% 20.94% 7.70% 20.42% -
Total Cost 698,216 618,083 556,916 491,578 448,508 346,500 282,977 82.89%
-
Net Worth 2,025,147 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 4.96%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 129,163 87,051 87,069 - 181,018 - -
Div Payout % - 44.21% 27.78% 30.26% - 91.86% - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 2,025,147 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 4.96%
NOSH 1,092,967 1,092,808 1,088,143 1,088,373 1,088,194 1,090,470 1,089,567 0.20%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 25.78% 32.09% 36.01% 36.92% 34.97% 36.22% 40.68% -
ROE 11.94% 14.83% 15.63% 14.59% 12.31% 10.03% 10.32% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 86.40 84.56 79.98 71.60 63.38 49.82 43.78 57.53%
EPS 22.20 26.85 28.80 26.44 22.16 18.07 17.84 15.73%
DPS 0.00 12.00 8.00 8.00 0.00 16.60 0.00 -
NAPS 1.86 1.8305 1.8432 1.8118 1.8006 1.8015 1.7288 5.01%
Adjusted Per Share Value based on latest NOSH - 1,088,502
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 29.35 28.40 27.16 24.31 21.52 16.95 14.88 57.47%
EPS 7.54 9.12 9.78 8.98 7.52 6.15 6.07 15.60%
DPS 0.00 4.03 2.72 2.72 0.00 5.65 0.00 -
NAPS 0.6319 0.6147 0.6258 0.6153 0.6114 0.6129 0.5877 4.96%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 3.96 4.22 3.96 3.55 3.35 3.11 3.13 -
P/RPS 4.58 4.99 4.95 4.96 5.29 6.24 7.15 -25.75%
P/EPS 17.84 15.55 13.75 13.43 15.12 17.21 17.54 1.14%
EY 5.61 6.43 7.27 7.45 6.61 5.81 5.70 -1.05%
DY 0.00 2.84 2.02 2.25 0.00 5.34 0.00 -
P/NAPS 2.13 2.31 2.15 1.96 1.86 1.73 1.81 11.49%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 -
Price 4.65 3.76 3.76 3.48 3.40 3.21 2.88 -
P/RPS 5.38 4.45 4.70 4.86 5.36 6.44 6.58 -12.59%
P/EPS 20.94 13.85 13.06 13.16 15.34 17.76 16.14 19.01%
EY 4.77 7.22 7.66 7.60 6.52 5.63 6.20 -16.07%
DY 0.00 3.19 2.13 2.30 0.00 5.17 0.00 -
P/NAPS 2.50 2.05 2.04 1.92 1.89 1.78 1.67 30.95%

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