[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2017 [#1]

Announcement Date
19-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -69.41%
YoY- 169.42%
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 910,156 652,762 389,642 172,413 543,255 357,787 229,843 149.67%
PBT 361,770 287,971 181,235 76,256 213,179 182,896 105,461 126.94%
Tax -69,697 -52,896 -37,382 -15,970 -16,424 -37,342 -23,016 108.88%
NP 292,073 235,075 143,853 60,286 196,755 145,554 82,445 131.85%
-
NP to SH 292,179 235,039 143,883 60,286 197,048 145,847 82,738 131.36%
-
Tax Rate 19.27% 18.37% 20.63% 20.94% 7.70% 20.42% 21.82% -
Total Cost 618,083 417,687 245,789 112,127 346,500 212,233 147,398 159.35%
-
Net Worth 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 6.01%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 129,163 65,288 43,534 - 181,018 - - -
Div Payout % 44.21% 27.78% 30.26% - 91.86% - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 6.01%
NOSH 1,092,808 1,088,143 1,088,373 1,088,194 1,090,470 1,089,567 1,090,092 0.16%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 32.09% 36.01% 36.92% 34.97% 36.22% 40.68% 35.87% -
ROE 14.83% 11.72% 7.30% 3.08% 10.03% 7.74% 4.58% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 84.56 59.99 35.80 15.84 49.82 32.84 21.08 151.82%
EPS 26.85 21.60 13.22 5.54 18.07 13.38 7.59 131.63%
DPS 12.00 6.00 4.00 0.00 16.60 0.00 0.00 -
NAPS 1.8305 1.8432 1.8118 1.8006 1.8015 1.7288 1.6554 6.91%
Adjusted Per Share Value based on latest NOSH - 1,088,194
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 29.70 21.30 12.72 5.63 17.73 11.68 7.50 149.67%
EPS 9.54 7.67 4.70 1.97 6.43 4.76 2.70 131.45%
DPS 4.22 2.13 1.42 0.00 5.91 0.00 0.00 -
NAPS 0.643 0.6546 0.6436 0.6395 0.6411 0.6147 0.5889 6.01%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.22 3.96 3.55 3.35 3.11 3.13 3.07 -
P/RPS 4.99 6.60 9.92 21.14 6.24 9.53 14.56 -50.93%
P/EPS 15.55 18.33 26.85 60.47 17.21 23.38 40.45 -47.03%
EY 6.43 5.45 3.72 1.65 5.81 4.28 2.47 88.90%
DY 2.84 1.52 1.13 0.00 5.34 0.00 0.00 -
P/NAPS 2.31 2.15 1.96 1.86 1.73 1.81 1.85 15.90%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 -
Price 3.76 3.76 3.48 3.40 3.21 2.88 3.25 -
P/RPS 4.45 6.27 9.72 21.46 6.44 8.77 15.41 -56.21%
P/EPS 13.85 17.41 26.32 61.37 17.76 21.52 42.82 -52.78%
EY 7.22 5.74 3.80 1.63 5.63 4.65 2.34 111.50%
DY 3.19 1.60 1.15 0.00 5.17 0.00 0.00 -
P/NAPS 2.05 2.04 1.92 1.89 1.78 1.67 1.96 3.02%

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