[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2018 [#2]

Announcement Date
24-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- 121.9%
YoY- -6.8%
Quarter Report
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 208,996 1,034,899 747,298 481,722 235,178 910,156 652,762 -53.29%
PBT 79,677 343,861 248,197 176,916 75,542 361,770 287,971 -57.63%
Tax -17,991 -79,482 -55,454 -35,989 -14,918 -69,697 -52,896 -51.37%
NP 61,686 264,379 192,743 140,927 60,624 292,073 235,075 -59.11%
-
NP to SH 49,854 234,896 177,496 134,099 60,431 292,179 235,039 -64.53%
-
Tax Rate 22.58% 23.11% 22.34% 20.34% 19.75% 19.27% 18.37% -
Total Cost 147,310 770,520 554,555 340,795 174,554 618,083 417,687 -50.17%
-
Net Worth 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,005,666 -7.03%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - 65,688 65,544 43,640 - 129,163 65,288 -
Div Payout % - 27.96% 36.93% 32.54% - 44.21% 27.78% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,005,666 -7.03%
NOSH 1,093,437 1,093,245 1,093,047 1,093,017 1,092,967 1,092,808 1,088,143 0.32%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 29.52% 25.55% 25.79% 29.25% 25.78% 32.09% 36.01% -
ROE 2.77% 13.41% 9.85% 7.10% 2.98% 14.83% 11.72% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 19.06 94.53 68.41 44.15 21.60 84.56 59.99 -53.53%
EPS 4.55 21.43 16.23 12.29 5.55 26.85 21.60 -64.69%
DPS 0.00 6.00 6.00 4.00 0.00 12.00 6.00 -
NAPS 1.64 1.60 1.65 1.73 1.86 1.8305 1.8432 -7.51%
Adjusted Per Share Value based on latest NOSH - 1,093,017
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 6.56 32.50 23.47 15.13 7.39 28.58 20.50 -53.31%
EPS 1.57 7.38 5.57 4.21 1.90 9.18 7.38 -64.46%
DPS 0.00 2.06 2.06 1.37 0.00 4.06 2.05 -
NAPS 0.5647 0.5501 0.566 0.5927 0.636 0.6187 0.6298 -7.03%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 4.84 4.10 4.45 4.61 3.96 4.22 3.96 -
P/RPS 25.39 4.34 6.51 10.44 18.33 4.99 6.60 146.12%
P/EPS 106.46 19.11 27.39 37.51 71.35 15.55 18.33 224.15%
EY 0.94 5.23 3.65 2.67 1.40 6.43 5.45 -69.11%
DY 0.00 1.46 1.35 0.87 0.00 2.84 1.52 -
P/NAPS 2.95 2.56 2.70 2.66 2.13 2.31 2.15 23.54%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 27/03/19 20/12/18 24/09/18 27/06/18 29/03/18 13/12/17 -
Price 6.19 4.59 4.19 4.55 4.65 3.76 3.76 -
P/RPS 32.48 4.86 6.13 10.30 21.53 4.45 6.27 200.28%
P/EPS 136.15 21.39 25.79 37.02 83.78 13.85 17.41 295.47%
EY 0.73 4.67 3.88 2.70 1.19 7.22 5.74 -74.80%
DY 0.00 1.31 1.43 0.88 0.00 3.19 1.60 -
P/NAPS 3.77 2.87 2.54 2.63 2.50 2.05 2.04 50.76%

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