[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2016 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -90.04%
YoY- 114.23%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 543,255 357,787 229,843 115,398 424,398 308,210 197,489 95.72%
PBT 213,179 182,896 105,461 31,800 292,760 194,630 100,465 64.75%
Tax -16,424 -37,342 -23,016 -9,809 -76,939 -26,020 -11,825 24.36%
NP 196,755 145,554 82,445 21,991 215,821 168,610 88,640 69.75%
-
NP to SH 197,048 145,847 82,738 22,376 224,663 174,565 88,823 69.68%
-
Tax Rate 7.70% 20.42% 21.82% 30.85% 26.28% 13.37% 11.77% -
Total Cost 346,500 212,233 147,398 93,407 208,577 139,600 108,849 115.63%
-
Net Worth 1,964,482 1,883,643 1,804,538 1,688,678 1,771,674 2,287,911 1,732,155 8.71%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 181,018 - - - 21,345 - - -
Div Payout % 91.86% - - - 9.50% - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 1,964,482 1,883,643 1,804,538 1,688,678 1,771,674 2,287,911 1,732,155 8.71%
NOSH 1,090,470 1,089,567 1,090,092 1,091,512 1,067,274 1,067,023 1,067,584 1.41%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 36.22% 40.68% 35.87% 19.06% 50.85% 54.71% 44.88% -
ROE 10.03% 7.74% 4.58% 1.33% 12.68% 7.63% 5.13% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 49.82 32.84 21.08 10.57 39.76 28.89 18.50 92.98%
EPS 18.07 13.38 7.59 2.05 21.05 16.36 8.32 67.31%
DPS 16.60 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.8015 1.7288 1.6554 1.5471 1.66 2.1442 1.6225 7.19%
Adjusted Per Share Value based on latest NOSH - 1,091,512
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 16.95 11.16 7.17 3.60 13.24 9.62 6.16 95.76%
EPS 6.15 4.55 2.58 0.70 7.01 5.45 2.77 69.77%
DPS 5.65 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.6129 0.5877 0.563 0.5269 0.5528 0.7138 0.5404 8.71%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 3.11 3.13 3.07 2.76 2.73 2.94 3.06 -
P/RPS 6.24 9.53 14.56 26.11 6.87 10.18 16.54 -47.63%
P/EPS 17.21 23.38 40.45 134.63 12.97 17.97 36.78 -39.58%
EY 5.81 4.28 2.47 0.74 7.71 5.56 2.72 65.47%
DY 5.34 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 1.73 1.81 1.85 1.78 1.64 1.37 1.89 -5.70%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/03/17 20/12/16 28/09/16 30/06/16 30/03/16 28/12/15 29/09/15 -
Price 3.21 2.88 3.25 2.73 2.75 2.90 2.90 -
P/RPS 6.44 8.77 15.41 25.82 6.92 10.04 15.68 -44.59%
P/EPS 17.76 21.52 42.82 133.17 13.06 17.73 34.86 -36.08%
EY 5.63 4.65 2.34 0.75 7.65 5.64 2.87 56.38%
DY 5.17 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 1.78 1.67 1.96 1.76 1.66 1.35 1.79 -0.37%

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