[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2015 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 96.53%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 229,843 115,398 424,398 308,210 197,489 256,598 1,083,424 -64.46%
PBT 105,461 31,800 292,760 194,630 100,465 19,937 279,380 -47.79%
Tax -23,016 -9,809 -76,939 -26,020 -11,825 -9,199 -27,968 -12.19%
NP 82,445 21,991 215,821 168,610 88,640 10,738 251,412 -52.47%
-
NP to SH 82,738 22,376 224,663 174,565 88,823 10,445 247,677 -51.88%
-
Tax Rate 21.82% 30.85% 26.28% 13.37% 11.77% 46.14% 10.01% -
Total Cost 147,398 93,407 208,577 139,600 108,849 245,860 832,012 -68.48%
-
Net Worth 1,804,538 1,688,678 1,771,674 2,287,911 1,732,155 1,454,026 1,334,854 22.28%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - 21,345 - - - 14,257 -
Div Payout % - - 9.50% - - - 5.76% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 1,804,538 1,688,678 1,771,674 2,287,911 1,732,155 1,454,026 1,334,854 22.28%
NOSH 1,090,092 1,091,512 1,067,274 1,067,023 1,067,584 1,034,158 950,479 9.57%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 35.87% 19.06% 50.85% 54.71% 44.88% 4.18% 23.21% -
ROE 4.58% 1.33% 12.68% 7.63% 5.13% 0.72% 18.55% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 21.08 10.57 39.76 28.89 18.50 24.81 113.99 -67.57%
EPS 7.59 2.05 21.05 16.36 8.32 1.01 26.06 -56.09%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.6554 1.5471 1.66 2.1442 1.6225 1.406 1.4044 11.59%
Adjusted Per Share Value based on latest NOSH - 1,067,770
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 7.22 3.62 13.33 9.68 6.20 8.06 34.02 -64.45%
EPS 2.60 0.70 7.06 5.48 2.79 0.33 7.78 -51.87%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.45 -
NAPS 0.5667 0.5303 0.5564 0.7185 0.544 0.4566 0.4192 22.28%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 3.07 2.76 2.73 2.94 3.06 2.91 2.84 -
P/RPS 14.56 26.11 6.87 10.18 16.54 11.73 2.49 224.91%
P/EPS 40.45 134.63 12.97 17.97 36.78 288.12 10.90 139.88%
EY 2.47 0.74 7.71 5.56 2.72 0.35 9.18 -58.35%
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.53 -
P/NAPS 1.85 1.78 1.64 1.37 1.89 2.07 2.02 -5.69%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 28/09/16 30/06/16 30/03/16 28/12/15 29/09/15 30/06/15 27/03/15 -
Price 3.25 2.73 2.75 2.90 2.90 3.05 2.82 -
P/RPS 15.41 25.82 6.92 10.04 15.68 12.29 2.47 239.27%
P/EPS 42.82 133.17 13.06 17.73 34.86 301.98 10.82 150.40%
EY 2.34 0.75 7.65 5.64 2.87 0.33 9.24 -60.00%
DY 0.00 0.00 0.73 0.00 0.00 0.00 0.53 -
P/NAPS 1.96 1.76 1.66 1.35 1.79 2.17 2.01 -1.66%

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