[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2018 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -79.32%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 1,034,899 747,298 481,722 235,178 910,156 652,762 389,642 91.44%
PBT 343,861 248,197 176,916 75,542 361,770 287,971 181,235 53.08%
Tax -79,482 -55,454 -35,989 -14,918 -69,697 -52,896 -37,382 65.12%
NP 264,379 192,743 140,927 60,624 292,073 235,075 143,853 49.87%
-
NP to SH 234,896 177,496 134,099 60,431 292,179 235,039 143,883 38.52%
-
Tax Rate 23.11% 22.34% 20.34% 19.75% 19.27% 18.37% 20.63% -
Total Cost 770,520 554,555 340,795 174,554 618,083 417,687 245,789 113.75%
-
Net Worth 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,005,666 1,971,915 -7.57%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 65,688 65,544 43,640 - 129,163 65,288 43,534 31.45%
Div Payout % 27.96% 36.93% 32.54% - 44.21% 27.78% 30.26% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,005,666 1,971,915 -7.57%
NOSH 1,093,245 1,093,047 1,093,017 1,092,967 1,092,808 1,088,143 1,088,373 0.29%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 25.55% 25.79% 29.25% 25.78% 32.09% 36.01% 36.92% -
ROE 13.41% 9.85% 7.10% 2.98% 14.83% 11.72% 7.30% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 94.53 68.41 44.15 21.60 84.56 59.99 35.80 90.70%
EPS 21.43 16.23 12.29 5.55 26.85 21.60 13.22 37.87%
DPS 6.00 6.00 4.00 0.00 12.00 6.00 4.00 30.94%
NAPS 1.60 1.65 1.73 1.86 1.8305 1.8432 1.8118 -7.93%
Adjusted Per Share Value based on latest NOSH - 1,092,967
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 32.50 23.47 15.13 7.39 28.58 20.50 12.24 91.40%
EPS 7.38 5.57 4.21 1.90 9.18 7.38 4.52 38.53%
DPS 2.06 2.06 1.37 0.00 4.06 2.05 1.37 31.15%
NAPS 0.5501 0.566 0.5927 0.636 0.6187 0.6298 0.6192 -7.56%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 4.10 4.45 4.61 3.96 4.22 3.96 3.55 -
P/RPS 4.34 6.51 10.44 18.33 4.99 6.60 9.92 -42.28%
P/EPS 19.11 27.39 37.51 71.35 15.55 18.33 26.85 -20.23%
EY 5.23 3.65 2.67 1.40 6.43 5.45 3.72 25.42%
DY 1.46 1.35 0.87 0.00 2.84 1.52 1.13 18.57%
P/NAPS 2.56 2.70 2.66 2.13 2.31 2.15 1.96 19.42%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 27/03/19 20/12/18 24/09/18 27/06/18 29/03/18 13/12/17 27/09/17 -
Price 4.59 4.19 4.55 4.65 3.76 3.76 3.48 -
P/RPS 4.86 6.13 10.30 21.53 4.45 6.27 9.72 -36.92%
P/EPS 21.39 25.79 37.02 83.78 13.85 17.41 26.32 -12.88%
EY 4.67 3.88 2.70 1.19 7.22 5.74 3.80 14.69%
DY 1.31 1.43 0.88 0.00 3.19 1.60 1.15 9.04%
P/NAPS 2.87 2.54 2.63 2.50 2.05 2.04 1.92 30.63%

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