[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2015 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 750.39%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 115,398 424,398 308,210 197,489 256,598 1,083,424 829,803 -73.19%
PBT 31,800 292,760 194,630 100,465 19,937 279,380 170,209 -67.35%
Tax -9,809 -76,939 -26,020 -11,825 -9,199 -27,968 -20,020 -37.87%
NP 21,991 215,821 168,610 88,640 10,738 251,412 150,189 -72.25%
-
NP to SH 22,376 224,663 174,565 88,823 10,445 247,677 147,772 -71.62%
-
Tax Rate 30.85% 26.28% 13.37% 11.77% 46.14% 10.01% 11.76% -
Total Cost 93,407 208,577 139,600 108,849 245,860 832,012 679,614 -73.39%
-
Net Worth 1,688,678 1,771,674 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 26.72%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 21,345 - - - 14,257 - -
Div Payout % - 9.50% - - - 5.76% - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 1,688,678 1,771,674 2,287,911 1,732,155 1,454,026 1,334,854 1,184,076 26.72%
NOSH 1,091,512 1,067,274 1,067,023 1,067,584 1,034,158 950,479 950,302 9.68%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 19.06% 50.85% 54.71% 44.88% 4.18% 23.21% 18.10% -
ROE 1.33% 12.68% 7.63% 5.13% 0.72% 18.55% 12.48% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 10.57 39.76 28.89 18.50 24.81 113.99 87.32 -75.56%
EPS 2.05 21.05 16.36 8.32 1.01 26.06 15.55 -74.12%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.5471 1.66 2.1442 1.6225 1.406 1.4044 1.246 15.53%
Adjusted Per Share Value based on latest NOSH - 1,067,820
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 3.60 13.23 9.61 6.16 8.00 33.78 25.87 -73.17%
EPS 0.70 7.00 5.44 2.77 0.33 7.72 4.61 -71.57%
DPS 0.00 0.67 0.00 0.00 0.00 0.44 0.00 -
NAPS 0.5265 0.5524 0.7133 0.5401 0.4534 0.4162 0.3692 26.72%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.76 2.73 2.94 3.06 2.91 2.84 2.91 -
P/RPS 26.11 6.87 10.18 16.54 11.73 2.49 3.33 295.17%
P/EPS 134.63 12.97 17.97 36.78 288.12 10.90 18.71 273.16%
EY 0.74 7.71 5.56 2.72 0.35 9.18 5.34 -73.25%
DY 0.00 0.73 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 1.78 1.64 1.37 1.89 2.07 2.02 2.34 -16.68%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 30/03/16 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 -
Price 2.73 2.75 2.90 2.90 3.05 2.82 2.81 -
P/RPS 25.82 6.92 10.04 15.68 12.29 2.47 3.22 301.12%
P/EPS 133.17 13.06 17.73 34.86 301.98 10.82 18.07 279.16%
EY 0.75 7.65 5.64 2.87 0.33 9.24 5.53 -73.63%
DY 0.00 0.73 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 1.76 1.66 1.35 1.79 2.17 2.01 2.26 -15.36%

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