[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2019 [#1]

Announcement Date
26-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
30-Apr-2019 [#1]
Profit Trend
QoQ- -78.78%
YoY- -17.5%
Quarter Report
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 2,519,340 663,401 422,435 208,996 1,034,899 747,298 481,722 200.38%
PBT 331,118 234,906 151,224 79,677 343,861 248,197 176,916 51.69%
Tax -69,821 -50,484 -34,595 -17,991 -79,482 -55,454 -35,989 55.36%
NP 261,297 184,422 116,629 61,686 264,379 192,743 140,927 50.75%
-
NP to SH 209,909 144,963 90,996 49,854 234,896 177,496 134,099 34.70%
-
Tax Rate 21.09% 21.49% 22.88% 22.58% 23.11% 22.34% 20.34% -
Total Cost 2,258,043 478,979 305,806 147,310 770,520 554,555 340,795 251.55%
-
Net Worth 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 -8.72%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div 66,249 43,920 43,907 - 65,688 65,544 43,640 31.98%
Div Payout % 31.56% 30.30% 48.25% - 27.96% 36.93% 32.54% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 -8.72%
NOSH 1,094,745 1,094,011 1,093,675 1,093,437 1,093,245 1,093,047 1,093,017 0.10%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 10.37% 27.80% 27.61% 29.52% 25.55% 25.79% 29.25% -
ROE 12.76% 8.36% 5.21% 2.77% 13.41% 9.85% 7.10% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 228.17 60.42 38.48 19.06 94.53 68.41 44.15 198.02%
EPS 18.90 13.20 8.29 4.55 21.43 16.23 12.29 33.12%
DPS 6.00 4.00 4.00 0.00 6.00 6.00 4.00 30.94%
NAPS 1.49 1.58 1.59 1.64 1.60 1.65 1.73 -9.45%
Adjusted Per Share Value based on latest NOSH - 1,093,437
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 82.21 21.65 13.79 6.82 33.77 24.39 15.72 200.38%
EPS 6.85 4.73 2.97 1.63 7.67 5.79 4.38 34.62%
DPS 2.16 1.43 1.43 0.00 2.14 2.14 1.42 32.16%
NAPS 0.5369 0.5661 0.5695 0.5868 0.5716 0.5882 0.6159 -8.72%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 6.20 6.91 6.95 4.84 4.10 4.45 4.61 -
P/RPS 2.72 11.44 18.06 25.39 4.34 6.51 10.44 -59.10%
P/EPS 32.61 52.34 83.84 106.46 19.11 27.39 37.51 -8.88%
EY 3.07 1.91 1.19 0.94 5.23 3.65 2.67 9.72%
DY 0.97 0.58 0.58 0.00 1.46 1.35 0.87 7.50%
P/NAPS 4.16 4.37 4.37 2.95 2.56 2.70 2.66 34.62%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 25/03/20 18/12/19 25/09/19 26/06/19 27/03/19 20/12/18 24/09/18 -
Price 5.09 6.44 6.70 6.19 4.59 4.19 4.55 -
P/RPS 2.23 10.66 17.41 32.48 4.86 6.13 10.30 -63.84%
P/EPS 26.77 48.78 80.82 136.15 21.39 25.79 37.02 -19.38%
EY 3.73 2.05 1.24 0.73 4.67 3.88 2.70 23.96%
DY 1.18 0.62 0.60 0.00 1.31 1.43 0.88 21.53%
P/NAPS 3.42 4.08 4.21 3.77 2.87 2.54 2.63 19.08%

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