[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2019 [#4]

Announcement Date
27-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jan-2019 [#4]
Profit Trend
QoQ- 32.34%
YoY- -19.61%
Quarter Report
View:
Show?
Cumulative Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 663,401 422,435 208,996 1,034,899 747,298 481,722 235,178 99.26%
PBT 234,906 151,224 79,677 343,861 248,197 176,916 75,542 112.60%
Tax -50,484 -34,595 -17,991 -79,482 -55,454 -35,989 -14,918 124.90%
NP 184,422 116,629 61,686 264,379 192,743 140,927 60,624 109.52%
-
NP to SH 144,963 90,996 49,854 234,896 177,496 134,099 60,431 78.91%
-
Tax Rate 21.49% 22.88% 22.58% 23.11% 22.34% 20.34% 19.75% -
Total Cost 478,979 305,806 147,310 770,520 554,555 340,795 174,554 95.64%
-
Net Worth 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 -9.77%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 43,920 43,907 - 65,688 65,544 43,640 - -
Div Payout % 30.30% 48.25% - 27.96% 36.93% 32.54% - -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 -9.77%
NOSH 1,094,011 1,093,675 1,093,437 1,093,245 1,093,047 1,093,017 1,092,967 0.06%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 27.80% 27.61% 29.52% 25.55% 25.79% 29.25% 25.78% -
ROE 8.36% 5.21% 2.77% 13.41% 9.85% 7.10% 2.98% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 60.42 38.48 19.06 94.53 68.41 44.15 21.60 98.15%
EPS 13.20 8.29 4.55 21.43 16.23 12.29 5.55 77.89%
DPS 4.00 4.00 0.00 6.00 6.00 4.00 0.00 -
NAPS 1.58 1.59 1.64 1.60 1.65 1.73 1.86 -10.27%
Adjusted Per Share Value based on latest NOSH - 1,093,245
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 21.65 13.79 6.82 33.77 24.39 15.72 7.67 99.35%
EPS 4.73 2.97 1.63 7.67 5.79 4.38 1.97 79.02%
DPS 1.43 1.43 0.00 2.14 2.14 1.42 0.00 -
NAPS 0.5661 0.5695 0.5868 0.5716 0.5882 0.6159 0.6609 -9.78%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 6.91 6.95 4.84 4.10 4.45 4.61 3.96 -
P/RPS 11.44 18.06 25.39 4.34 6.51 10.44 18.33 -26.90%
P/EPS 52.34 83.84 106.46 19.11 27.39 37.51 71.35 -18.61%
EY 1.91 1.19 0.94 5.23 3.65 2.67 1.40 22.93%
DY 0.58 0.58 0.00 1.46 1.35 0.87 0.00 -
P/NAPS 4.37 4.37 2.95 2.56 2.70 2.66 2.13 61.24%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 18/12/19 25/09/19 26/06/19 27/03/19 20/12/18 24/09/18 27/06/18 -
Price 6.44 6.70 6.19 4.59 4.19 4.55 4.65 -
P/RPS 10.66 17.41 32.48 4.86 6.13 10.30 21.53 -37.33%
P/EPS 48.78 80.82 136.15 21.39 25.79 37.02 83.78 -30.20%
EY 2.05 1.24 0.73 4.67 3.88 2.70 1.19 43.56%
DY 0.62 0.60 0.00 1.31 1.43 0.88 0.00 -
P/NAPS 4.08 4.21 3.77 2.87 2.54 2.63 2.50 38.49%

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