[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2017 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 35.11%
YoY- -12.29%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 652,762 389,642 172,413 543,255 357,787 229,843 115,398 216.47%
PBT 287,971 181,235 76,256 213,179 182,896 105,461 31,800 332.71%
Tax -52,896 -37,382 -15,970 -16,424 -37,342 -23,016 -9,809 206.57%
NP 235,075 143,853 60,286 196,755 145,554 82,445 21,991 383.17%
-
NP to SH 235,039 143,883 60,286 197,048 145,847 82,738 22,376 377.57%
-
Tax Rate 18.37% 20.63% 20.94% 7.70% 20.42% 21.82% 30.85% -
Total Cost 417,687 245,789 112,127 346,500 212,233 147,398 93,407 170.68%
-
Net Worth 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 1,688,678 12.11%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 65,288 43,534 - 181,018 - - - -
Div Payout % 27.78% 30.26% - 91.86% - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 1,688,678 12.11%
NOSH 1,088,143 1,088,373 1,088,194 1,090,470 1,089,567 1,090,092 1,091,512 -0.20%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 36.01% 36.92% 34.97% 36.22% 40.68% 35.87% 19.06% -
ROE 11.72% 7.30% 3.08% 10.03% 7.74% 4.58% 1.33% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 59.99 35.80 15.84 49.82 32.84 21.08 10.57 217.17%
EPS 21.60 13.22 5.54 18.07 13.38 7.59 2.05 378.56%
DPS 6.00 4.00 0.00 16.60 0.00 0.00 0.00 -
NAPS 1.8432 1.8118 1.8006 1.8015 1.7288 1.6554 1.5471 12.34%
Adjusted Per Share Value based on latest NOSH - 1,087,070
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 20.37 12.16 5.38 16.95 11.16 7.17 3.60 216.53%
EPS 7.33 4.49 1.88 6.15 4.55 2.58 0.70 376.59%
DPS 2.04 1.36 0.00 5.65 0.00 0.00 0.00 -
NAPS 0.6258 0.6153 0.6114 0.613 0.5877 0.5631 0.5269 12.11%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 3.96 3.55 3.35 3.11 3.13 3.07 2.76 -
P/RPS 6.60 9.92 21.14 6.24 9.53 14.56 26.11 -59.92%
P/EPS 18.33 26.85 60.47 17.21 23.38 40.45 134.63 -73.43%
EY 5.45 3.72 1.65 5.81 4.28 2.47 0.74 277.16%
DY 1.52 1.13 0.00 5.34 0.00 0.00 0.00 -
P/NAPS 2.15 1.96 1.86 1.73 1.81 1.85 1.78 13.37%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 30/06/16 -
Price 3.76 3.48 3.40 3.21 2.88 3.25 2.73 -
P/RPS 6.27 9.72 21.46 6.44 8.77 15.41 25.82 -60.97%
P/EPS 17.41 26.32 61.37 17.76 21.52 42.82 133.17 -74.14%
EY 5.74 3.80 1.63 5.63 4.65 2.34 0.75 286.92%
DY 1.60 1.15 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 2.04 1.92 1.89 1.78 1.67 1.96 1.76 10.31%

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