[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2016 [#2]

Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 269.76%
YoY- -6.85%
Quarter Report
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 172,413 543,255 357,787 229,843 115,398 424,398 308,210 -32.13%
PBT 76,256 213,179 182,896 105,461 31,800 292,760 194,630 -46.48%
Tax -15,970 -16,424 -37,342 -23,016 -9,809 -76,939 -26,020 -27.80%
NP 60,286 196,755 145,554 82,445 21,991 215,821 168,610 -49.65%
-
NP to SH 60,286 197,048 145,847 82,738 22,376 224,663 174,565 -50.80%
-
Tax Rate 20.94% 7.70% 20.42% 21.82% 30.85% 26.28% 13.37% -
Total Cost 112,127 346,500 212,233 147,398 93,407 208,577 139,600 -13.60%
-
Net Worth 1,959,403 1,964,482 1,883,643 1,804,538 1,688,678 1,771,674 2,287,911 -9.82%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - 181,018 - - - 21,345 - -
Div Payout % - 91.86% - - - 9.50% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 1,959,403 1,964,482 1,883,643 1,804,538 1,688,678 1,771,674 2,287,911 -9.82%
NOSH 1,088,194 1,090,470 1,089,567 1,090,092 1,091,512 1,067,274 1,067,023 1.31%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 34.97% 36.22% 40.68% 35.87% 19.06% 50.85% 54.71% -
ROE 3.08% 10.03% 7.74% 4.58% 1.33% 12.68% 7.63% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 15.84 49.82 32.84 21.08 10.57 39.76 28.89 -33.03%
EPS 5.54 18.07 13.38 7.59 2.05 21.05 16.36 -51.44%
DPS 0.00 16.60 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.8006 1.8015 1.7288 1.6554 1.5471 1.66 2.1442 -11.00%
Adjusted Per Share Value based on latest NOSH - 1,089,566
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 5.63 17.73 11.68 7.50 3.77 13.85 10.06 -32.11%
EPS 1.97 6.43 4.76 2.70 0.73 7.33 5.70 -50.78%
DPS 0.00 5.91 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.6394 0.6411 0.6147 0.5889 0.5511 0.5781 0.7466 -9.82%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 3.35 3.11 3.13 3.07 2.76 2.73 2.94 -
P/RPS 21.14 6.24 9.53 14.56 26.11 6.87 10.18 62.84%
P/EPS 60.47 17.21 23.38 40.45 134.63 12.97 17.97 124.72%
EY 1.65 5.81 4.28 2.47 0.74 7.71 5.56 -55.54%
DY 0.00 5.34 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 1.86 1.73 1.81 1.85 1.78 1.64 1.37 22.63%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 19/06/17 30/03/17 20/12/16 28/09/16 30/06/16 30/03/16 28/12/15 -
Price 3.40 3.21 2.88 3.25 2.73 2.75 2.90 -
P/RPS 21.46 6.44 8.77 15.41 25.82 6.92 10.04 66.00%
P/EPS 61.37 17.76 21.52 42.82 133.17 13.06 17.73 128.99%
EY 1.63 5.63 4.65 2.34 0.75 7.65 5.64 -56.32%
DY 0.00 5.17 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 1.89 1.78 1.67 1.96 1.76 1.66 1.35 25.17%

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