[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2017 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 138.67%
YoY- 73.9%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 235,178 910,156 652,762 389,642 172,413 543,255 357,787 -24.45%
PBT 75,542 361,770 287,971 181,235 76,256 213,179 182,896 -44.62%
Tax -14,918 -69,697 -52,896 -37,382 -15,970 -16,424 -37,342 -45.84%
NP 60,624 292,073 235,075 143,853 60,286 196,755 145,554 -44.31%
-
NP to SH 60,431 292,179 235,039 143,883 60,286 197,048 145,847 -44.51%
-
Tax Rate 19.75% 19.27% 18.37% 20.63% 20.94% 7.70% 20.42% -
Total Cost 174,554 618,083 417,687 245,789 112,127 346,500 212,233 -12.24%
-
Net Worth 2,025,147 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 4.96%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 129,163 65,288 43,534 - 181,018 - -
Div Payout % - 44.21% 27.78% 30.26% - 91.86% - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 2,025,147 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 1,883,643 4.96%
NOSH 1,092,967 1,092,808 1,088,143 1,088,373 1,088,194 1,090,470 1,089,567 0.20%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 25.78% 32.09% 36.01% 36.92% 34.97% 36.22% 40.68% -
ROE 2.98% 14.83% 11.72% 7.30% 3.08% 10.03% 7.74% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 21.60 84.56 59.99 35.80 15.84 49.82 32.84 -24.42%
EPS 5.55 26.85 21.60 13.22 5.54 18.07 13.38 -44.47%
DPS 0.00 12.00 6.00 4.00 0.00 16.60 0.00 -
NAPS 1.86 1.8305 1.8432 1.8118 1.8006 1.8015 1.7288 5.01%
Adjusted Per Share Value based on latest NOSH - 1,088,502
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 7.34 28.40 20.37 12.16 5.38 16.95 11.16 -24.42%
EPS 1.89 9.12 7.33 4.49 1.88 6.15 4.55 -44.41%
DPS 0.00 4.03 2.04 1.36 0.00 5.65 0.00 -
NAPS 0.6319 0.6147 0.6258 0.6153 0.6114 0.6129 0.5877 4.96%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 3.96 4.22 3.96 3.55 3.35 3.11 3.13 -
P/RPS 18.33 4.99 6.60 9.92 21.14 6.24 9.53 54.84%
P/EPS 71.35 15.55 18.33 26.85 60.47 17.21 23.38 110.82%
EY 1.40 6.43 5.45 3.72 1.65 5.81 4.28 -52.62%
DY 0.00 2.84 1.52 1.13 0.00 5.34 0.00 -
P/NAPS 2.13 2.31 2.15 1.96 1.86 1.73 1.81 11.49%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 -
Price 4.65 3.76 3.76 3.48 3.40 3.21 2.88 -
P/RPS 21.53 4.45 6.27 9.72 21.46 6.44 8.77 82.28%
P/EPS 83.78 13.85 17.41 26.32 61.37 17.76 21.52 148.09%
EY 1.19 7.22 5.74 3.80 1.63 5.63 4.65 -59.79%
DY 0.00 3.19 1.60 1.15 0.00 5.17 0.00 -
P/NAPS 2.50 2.05 2.04 1.92 1.89 1.78 1.67 30.95%

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