[YINSON] QoQ Quarter Result on 31-Jul-2015 [#2]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 650.39%
YoY- 155.44%
Quarter Report
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 115,398 116,188 110,720 98,405 256,598 253,621 255,219 -41.11%
PBT 31,800 98,130 94,164 84,230 19,937 109,171 93,050 -51.15%
Tax -9,809 -50,919 -14,194 -6,328 -9,199 -7,948 -5,189 52.94%
NP 21,991 47,211 79,970 77,902 10,738 101,223 87,861 -60.31%
-
NP to SH 22,376 50,098 85,742 78,378 10,445 99,905 86,792 -59.52%
-
Tax Rate 30.85% 51.89% 15.07% 7.51% 46.14% 7.28% 5.58% -
Total Cost 93,407 68,977 30,750 20,503 245,860 152,398 167,358 -32.23%
-
Net Worth 1,688,678 1,773,208 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 26.69%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 21,363 - - - 14,261 - -
Div Payout % - 42.64% - - - 14.27% - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 1,688,678 1,773,208 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 26.69%
NOSH 1,091,512 1,068,198 1,067,770 1,067,820 1,034,158 950,743 950,624 9.66%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 19.06% 40.63% 72.23% 79.16% 4.18% 39.91% 34.43% -
ROE 1.33% 2.83% 3.74% 4.52% 0.72% 7.48% 7.33% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 10.57 10.88 10.37 9.22 24.81 26.68 26.85 -46.31%
EPS 2.05 4.69 8.03 7.34 1.01 10.51 9.13 -63.09%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.5471 1.66 2.1442 1.6225 1.406 1.404 1.246 15.53%
Adjusted Per Share Value based on latest NOSH - 1,067,820
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 3.77 3.79 3.61 3.21 8.37 8.28 8.33 -41.08%
EPS 0.73 1.63 2.80 2.56 0.34 3.26 2.83 -59.51%
DPS 0.00 0.70 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.5511 0.5786 0.7471 0.5654 0.4745 0.4356 0.3865 26.71%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.76 2.73 2.94 3.06 2.91 2.84 2.91 -
P/RPS 26.11 25.10 28.35 33.20 11.73 10.65 10.84 79.78%
P/EPS 134.63 58.21 36.61 41.69 288.12 27.03 31.87 161.54%
EY 0.74 1.72 2.73 2.40 0.35 3.70 3.14 -61.88%
DY 0.00 0.73 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 1.78 1.64 1.37 1.89 2.07 2.02 2.34 -16.68%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 30/03/16 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 -
Price 2.73 2.75 2.90 2.90 3.05 2.82 2.81 -
P/RPS 25.82 25.28 27.97 31.47 12.29 10.57 10.47 82.63%
P/EPS 133.17 58.64 36.11 39.51 301.98 26.84 30.78 165.75%
EY 0.75 1.71 2.77 2.53 0.33 3.73 3.25 -62.41%
DY 0.00 0.73 0.00 0.00 0.00 0.53 0.00 -
P/NAPS 1.76 1.66 1.35 1.79 2.17 2.01 2.26 -15.36%

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