[YINSON] QoQ Quarter Result on 31-Jan-2017 [#4]

Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- -18.87%
YoY- 2.2%
View:
Show?
Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 263,120 217,229 172,413 185,468 127,944 114,445 115,398 72.97%
PBT 106,736 104,979 76,256 30,283 77,435 73,661 31,800 123.68%
Tax -15,514 -21,412 -15,970 20,918 -14,326 -13,207 -9,809 35.63%
NP 91,222 83,567 60,286 51,201 63,109 60,454 21,991 157.50%
-
NP to SH 91,156 83,597 60,286 51,201 63,109 60,362 22,376 154.42%
-
Tax Rate 14.53% 20.40% 20.94% -69.08% 18.50% 17.93% 30.85% -
Total Cost 171,898 133,662 112,127 134,267 64,835 53,991 93,407 50.00%
-
Net Worth 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 1,688,678 12.09%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - 43,540 - 21,741 - - - -
Div Payout % - 52.08% - 42.46% - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 1,688,678 12.09%
NOSH 1,087,780 1,088,502 1,088,194 1,087,070 1,089,567 1,089,566 1,091,512 -0.22%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 34.67% 38.47% 34.97% 27.61% 49.33% 52.82% 19.06% -
ROE 4.55% 4.24% 3.08% 2.61% 3.35% 3.35% 1.33% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 24.19 19.96 15.84 17.06 11.74 10.50 10.57 73.40%
EPS 8.38 7.68 5.54 4.71 5.79 5.54 2.05 155.00%
DPS 0.00 4.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.8432 1.8118 1.8006 1.8015 1.7288 1.6554 1.5471 12.34%
Adjusted Per Share Value based on latest NOSH - 1,087,070
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 8.26 6.82 5.41 5.82 4.02 3.59 3.62 73.05%
EPS 2.86 2.62 1.89 1.61 1.98 1.89 0.70 154.91%
DPS 0.00 1.37 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.6294 0.6191 0.6151 0.6147 0.5913 0.5662 0.5301 12.09%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 3.96 3.55 3.35 3.11 3.13 3.07 2.76 -
P/RPS 16.37 17.79 21.14 18.23 26.65 29.23 26.11 -26.68%
P/EPS 47.26 46.22 60.47 66.03 54.04 55.42 134.63 -50.14%
EY 2.12 2.16 1.65 1.51 1.85 1.80 0.74 101.32%
DY 0.00 1.13 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 2.15 1.96 1.86 1.73 1.81 1.85 1.78 13.37%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 30/06/16 -
Price 3.76 3.48 3.40 3.21 2.88 3.25 2.73 -
P/RPS 15.54 17.44 21.46 18.81 24.53 30.94 25.82 -28.64%
P/EPS 44.87 45.31 61.37 68.15 49.72 58.66 133.17 -51.48%
EY 2.23 2.21 1.63 1.47 2.01 1.70 0.75 106.36%
DY 0.00 1.15 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 2.04 1.92 1.89 1.78 1.67 1.96 1.76 10.31%

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