[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2015 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -95.78%
YoY- -65.52%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 424,398 308,210 197,489 256,598 1,083,424 829,803 574,584 -18.24%
PBT 292,760 194,630 100,465 19,937 279,380 170,209 77,159 142.67%
Tax -76,939 -26,020 -11,825 -9,199 -27,968 -20,020 -14,831 198.77%
NP 215,821 168,610 88,640 10,738 251,412 150,189 62,328 128.36%
-
NP to SH 224,663 174,565 88,823 10,445 247,677 147,772 60,980 137.97%
-
Tax Rate 26.28% 13.37% 11.77% 46.14% 10.01% 11.76% 19.22% -
Total Cost 208,577 139,600 108,849 245,860 832,012 679,614 512,256 -44.97%
-
Net Worth 1,771,674 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 41.12%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 21,345 - - - 14,257 - - -
Div Payout % 9.50% - - - 5.76% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 1,771,674 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 41.12%
NOSH 1,067,274 1,067,023 1,067,584 1,034,158 950,479 950,302 949,844 8.05%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 50.85% 54.71% 44.88% 4.18% 23.21% 18.10% 10.85% -
ROE 12.68% 7.63% 5.13% 0.72% 18.55% 12.48% 5.78% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 39.76 28.89 18.50 24.81 113.99 87.32 60.49 -24.34%
EPS 21.05 16.36 8.32 1.01 26.06 15.55 6.42 120.22%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.66 2.1442 1.6225 1.406 1.4044 1.246 1.111 30.60%
Adjusted Per Share Value based on latest NOSH - 1,034,158
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 13.33 9.68 6.20 8.06 34.02 26.06 18.04 -18.22%
EPS 7.06 5.48 2.79 0.33 7.78 4.64 1.91 138.49%
DPS 0.67 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.5564 0.7185 0.544 0.4566 0.4192 0.3718 0.3314 41.12%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 2.73 2.94 3.06 2.91 2.84 2.91 2.95 -
P/RPS 6.87 10.18 16.54 11.73 2.49 3.33 4.88 25.53%
P/EPS 12.97 17.97 36.78 288.12 10.90 18.71 45.95 -56.87%
EY 7.71 5.56 2.72 0.35 9.18 5.34 2.18 131.59%
DY 0.73 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 1.64 1.37 1.89 2.07 2.02 2.34 2.66 -27.49%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 -
Price 2.75 2.90 2.90 3.05 2.82 2.81 3.38 -
P/RPS 6.92 10.04 15.68 12.29 2.47 3.22 5.59 15.24%
P/EPS 13.06 17.73 34.86 301.98 10.82 18.07 52.65 -60.42%
EY 7.65 5.64 2.87 0.33 9.24 5.53 1.90 152.44%
DY 0.73 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 1.66 1.35 1.79 2.17 2.01 2.26 3.04 -33.11%

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