[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2016 [#3]

Announcement Date
20-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 76.28%
YoY- -16.45%
Quarter Report
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 389,642 172,413 543,255 357,787 229,843 115,398 424,398 -5.54%
PBT 181,235 76,256 213,179 182,896 105,461 31,800 292,760 -27.38%
Tax -37,382 -15,970 -16,424 -37,342 -23,016 -9,809 -76,939 -38.22%
NP 143,853 60,286 196,755 145,554 82,445 21,991 215,821 -23.71%
-
NP to SH 143,883 60,286 197,048 145,847 82,738 22,376 224,663 -25.72%
-
Tax Rate 20.63% 20.94% 7.70% 20.42% 21.82% 30.85% 26.28% -
Total Cost 245,789 112,127 346,500 212,233 147,398 93,407 208,577 11.57%
-
Net Worth 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 1,688,678 1,771,674 7.40%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 43,534 - 181,018 - - - 21,345 60.89%
Div Payout % 30.26% - 91.86% - - - 9.50% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 1,971,915 1,959,403 1,964,482 1,883,643 1,804,538 1,688,678 1,771,674 7.40%
NOSH 1,088,373 1,088,194 1,090,470 1,089,567 1,090,092 1,091,512 1,067,274 1.31%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 36.92% 34.97% 36.22% 40.68% 35.87% 19.06% 50.85% -
ROE 7.30% 3.08% 10.03% 7.74% 4.58% 1.33% 12.68% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 35.80 15.84 49.82 32.84 21.08 10.57 39.76 -6.76%
EPS 13.22 5.54 18.07 13.38 7.59 2.05 21.05 -26.68%
DPS 4.00 0.00 16.60 0.00 0.00 0.00 2.00 58.80%
NAPS 1.8118 1.8006 1.8015 1.7288 1.6554 1.5471 1.66 6.01%
Adjusted Per Share Value based on latest NOSH - 1,089,567
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 12.23 5.41 17.06 11.23 7.22 3.62 13.33 -5.58%
EPS 4.52 1.89 6.19 4.58 2.60 0.70 7.05 -25.66%
DPS 1.37 0.00 5.68 0.00 0.00 0.00 0.67 61.17%
NAPS 0.6192 0.6152 0.6168 0.5914 0.5666 0.5302 0.5563 7.40%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 3.55 3.35 3.11 3.13 3.07 2.76 2.73 -
P/RPS 9.92 21.14 6.24 9.53 14.56 26.11 6.87 27.78%
P/EPS 26.85 60.47 17.21 23.38 40.45 134.63 12.97 62.50%
EY 3.72 1.65 5.81 4.28 2.47 0.74 7.71 -38.51%
DY 1.13 0.00 5.34 0.00 0.00 0.00 0.73 33.85%
P/NAPS 1.96 1.86 1.73 1.81 1.85 1.78 1.64 12.63%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 30/06/16 30/03/16 -
Price 3.48 3.40 3.21 2.88 3.25 2.73 2.75 -
P/RPS 9.72 21.46 6.44 8.77 15.41 25.82 6.92 25.44%
P/EPS 26.32 61.37 17.76 21.52 42.82 133.17 13.06 59.61%
EY 3.80 1.63 5.63 4.65 2.34 0.75 7.65 -37.30%
DY 1.15 0.00 5.17 0.00 0.00 0.00 0.73 35.42%
P/NAPS 1.92 1.89 1.78 1.67 1.96 1.76 1.66 10.19%

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