[YINSON] QoQ Quarter Result on 30-Apr-2016 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -55.34%
YoY- 114.23%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 185,468 127,944 114,445 115,398 116,188 110,720 98,405 52.28%
PBT 30,283 77,435 73,661 31,800 98,130 94,164 84,230 -49.28%
Tax 20,918 -14,326 -13,207 -9,809 -50,919 -14,194 -6,328 -
NP 51,201 63,109 60,454 21,991 47,211 79,970 77,902 -24.30%
-
NP to SH 51,201 63,109 60,362 22,376 50,098 85,742 78,378 -24.61%
-
Tax Rate -69.08% 18.50% 17.93% 30.85% 51.89% 15.07% 7.51% -
Total Cost 134,267 64,835 53,991 93,407 68,977 30,750 20,503 248.03%
-
Net Worth 1,958,356 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 1,732,538 8.47%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 21,741 - - - 21,363 - - -
Div Payout % 42.46% - - - 42.64% - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 1,958,356 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 1,732,538 8.47%
NOSH 1,087,070 1,089,567 1,089,566 1,091,512 1,068,198 1,067,770 1,067,820 1.19%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 27.61% 49.33% 52.82% 19.06% 40.63% 72.23% 79.16% -
ROE 2.61% 3.35% 3.35% 1.33% 2.83% 3.74% 4.52% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 17.06 11.74 10.50 10.57 10.88 10.37 9.22 50.43%
EPS 4.71 5.79 5.54 2.05 4.69 8.03 7.34 -25.50%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.8015 1.7288 1.6554 1.5471 1.66 2.1442 1.6225 7.19%
Adjusted Per Share Value based on latest NOSH - 1,091,512
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 5.79 3.99 3.57 3.60 3.63 3.45 3.07 52.35%
EPS 1.60 1.97 1.88 0.70 1.56 2.68 2.45 -24.63%
DPS 0.68 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.611 0.5877 0.5628 0.5269 0.5533 0.7143 0.5406 8.46%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 3.11 3.13 3.07 2.76 2.73 2.94 3.06 -
P/RPS 18.23 26.65 29.23 26.11 25.10 28.35 33.20 -32.82%
P/EPS 66.03 54.04 55.42 134.63 58.21 36.61 41.69 35.68%
EY 1.51 1.85 1.80 0.74 1.72 2.73 2.40 -26.47%
DY 0.64 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 1.73 1.81 1.85 1.78 1.64 1.37 1.89 -5.70%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/03/17 20/12/16 28/09/16 30/06/16 30/03/16 28/12/15 29/09/15 -
Price 3.21 2.88 3.25 2.73 2.75 2.90 2.90 -
P/RPS 18.81 24.53 30.94 25.82 25.28 27.97 31.47 -28.93%
P/EPS 68.15 49.72 58.66 133.17 58.64 36.11 39.51 43.58%
EY 1.47 2.01 1.70 0.75 1.71 2.77 2.53 -30.25%
DY 0.62 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 1.78 1.67 1.96 1.76 1.66 1.35 1.79 -0.37%

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