[YINSON] QoQ Quarter Result on 30-Apr-2015 [#1]

Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -89.55%
YoY- -65.52%
Quarter Report
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 116,188 110,720 98,405 256,598 253,621 255,219 280,514 -44.34%
PBT 98,130 94,164 84,230 19,937 109,171 93,050 39,290 83.77%
Tax -50,919 -14,194 -6,328 -9,199 -7,948 -5,189 -7,976 242.97%
NP 47,211 79,970 77,902 10,738 101,223 87,861 31,314 31.38%
-
NP to SH 50,098 85,742 78,378 10,445 99,905 86,792 30,684 38.53%
-
Tax Rate 51.89% 15.07% 7.51% 46.14% 7.28% 5.58% 20.30% -
Total Cost 68,977 30,750 20,503 245,860 152,398 167,358 249,200 -57.42%
-
Net Worth 1,773,208 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 41.19%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 21,363 - - - 14,261 - - -
Div Payout % 42.64% - - - 14.27% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 1,773,208 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 41.19%
NOSH 1,068,198 1,067,770 1,067,820 1,034,158 950,743 950,624 949,969 8.11%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 40.63% 72.23% 79.16% 4.18% 39.91% 34.43% 11.16% -
ROE 2.83% 3.74% 4.52% 0.72% 7.48% 7.33% 2.91% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 10.88 10.37 9.22 24.81 26.68 26.85 29.53 -48.51%
EPS 4.69 8.03 7.34 1.01 10.51 9.13 3.23 28.14%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.66 2.1442 1.6225 1.406 1.404 1.246 1.111 30.60%
Adjusted Per Share Value based on latest NOSH - 1,034,158
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 3.65 3.48 3.09 8.06 7.96 8.01 8.81 -44.33%
EPS 1.57 2.69 2.46 0.33 3.14 2.73 0.96 38.68%
DPS 0.67 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.5568 0.7189 0.544 0.4565 0.4191 0.3719 0.3314 41.19%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 2.73 2.94 3.06 2.91 2.84 2.91 2.95 -
P/RPS 25.10 28.35 33.20 11.73 10.65 10.84 9.99 84.50%
P/EPS 58.21 36.61 41.69 288.12 27.03 31.87 91.33 -25.87%
EY 1.72 2.73 2.40 0.35 3.70 3.14 1.09 35.42%
DY 0.73 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 1.64 1.37 1.89 2.07 2.02 2.34 2.66 -27.49%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 30/03/16 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 -
Price 2.75 2.90 2.90 3.05 2.82 2.81 3.38 -
P/RPS 25.28 27.97 31.47 12.29 10.57 10.47 11.45 69.31%
P/EPS 58.64 36.11 39.51 301.98 26.84 30.78 104.64 -31.95%
EY 1.71 2.77 2.53 0.33 3.73 3.25 0.96 46.78%
DY 0.73 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 1.66 1.35 1.79 2.17 2.01 2.26 3.04 -33.11%

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