[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2015 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 67.61%
YoY- 77.23%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 308,210 197,489 256,598 1,083,424 829,803 574,584 294,070 3.17%
PBT 194,630 100,465 19,937 279,380 170,209 77,159 37,869 196.93%
Tax -26,020 -11,825 -9,199 -27,968 -20,020 -14,831 -6,855 142.74%
NP 168,610 88,640 10,738 251,412 150,189 62,328 31,014 208.23%
-
NP to SH 174,565 88,823 10,445 247,677 147,772 60,980 30,296 220.37%
-
Tax Rate 13.37% 11.77% 46.14% 10.01% 11.76% 19.22% 18.10% -
Total Cost 139,600 108,849 245,860 832,012 679,614 512,256 263,056 -34.37%
-
Net Worth 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 564,853 153.45%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - 14,257 - - - -
Div Payout % - - - 5.76% - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 1,055,276 564,853 153.45%
NOSH 1,067,023 1,067,584 1,034,158 950,479 950,302 949,844 258,277 156.80%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 54.71% 44.88% 4.18% 23.21% 18.10% 10.85% 10.55% -
ROE 7.63% 5.13% 0.72% 18.55% 12.48% 5.78% 5.36% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 28.89 18.50 24.81 113.99 87.32 60.49 113.86 -59.82%
EPS 16.36 8.32 1.01 26.06 15.55 6.42 11.73 24.75%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.1442 1.6225 1.406 1.4044 1.246 1.111 2.187 -1.30%
Adjusted Per Share Value based on latest NOSH - 950,743
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 9.62 6.16 8.01 33.80 25.89 17.93 9.18 3.16%
EPS 5.45 2.77 0.33 7.73 4.61 1.90 0.95 219.44%
DPS 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
NAPS 0.7138 0.5404 0.4537 0.4165 0.3694 0.3293 0.1762 153.47%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.94 3.06 2.91 2.84 2.91 2.95 8.53 -
P/RPS 10.18 16.54 11.73 2.49 3.33 4.88 7.49 22.63%
P/EPS 17.97 36.78 288.12 10.90 18.71 45.95 72.72 -60.52%
EY 5.56 2.72 0.35 9.18 5.34 2.18 1.38 152.55%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.37 1.89 2.07 2.02 2.34 2.66 3.90 -50.11%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 -
Price 2.90 2.90 3.05 2.82 2.81 3.38 2.86 -
P/RPS 10.04 15.68 12.29 2.47 3.22 5.59 2.51 151.34%
P/EPS 17.73 34.86 301.98 10.82 18.07 52.65 24.38 -19.08%
EY 5.64 2.87 0.33 9.24 5.53 1.90 4.10 23.61%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.35 1.79 2.17 2.01 2.26 3.04 1.31 2.01%

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