[YINSON] QoQ Quarter Result on 31-Jul-2016 [#2]

Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 169.76%
YoY- -22.99%
Quarter Report
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 172,413 185,468 127,944 114,445 115,398 116,188 110,720 34.38%
PBT 76,256 30,283 77,435 73,661 31,800 98,130 94,164 -13.12%
Tax -15,970 20,918 -14,326 -13,207 -9,809 -50,919 -14,194 8.18%
NP 60,286 51,201 63,109 60,454 21,991 47,211 79,970 -17.18%
-
NP to SH 60,286 51,201 63,109 60,362 22,376 50,098 85,742 -20.94%
-
Tax Rate 20.94% -69.08% 18.50% 17.93% 30.85% 51.89% 15.07% -
Total Cost 112,127 134,267 64,835 53,991 93,407 68,977 30,750 137.09%
-
Net Worth 1,959,403 1,958,356 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 -9.86%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - 21,741 - - - 21,363 - -
Div Payout % - 42.46% - - - 42.64% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 1,959,403 1,958,356 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 -9.86%
NOSH 1,088,194 1,087,070 1,089,567 1,089,566 1,091,512 1,068,198 1,067,770 1.27%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 34.97% 27.61% 49.33% 52.82% 19.06% 40.63% 72.23% -
ROE 3.08% 2.61% 3.35% 3.35% 1.33% 2.83% 3.74% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 15.84 17.06 11.74 10.50 10.57 10.88 10.37 32.66%
EPS 5.54 4.71 5.79 5.54 2.05 4.69 8.03 -21.93%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.8006 1.8015 1.7288 1.6554 1.5471 1.66 2.1442 -11.00%
Adjusted Per Share Value based on latest NOSH - 1,089,566
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 5.41 5.82 4.02 3.59 3.62 3.65 3.48 34.23%
EPS 1.89 1.61 1.98 1.90 0.70 1.57 2.69 -20.98%
DPS 0.00 0.68 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.6153 0.615 0.5915 0.5664 0.5303 0.5568 0.719 -9.87%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 3.35 3.11 3.13 3.07 2.76 2.73 2.94 -
P/RPS 21.14 18.23 26.65 29.23 26.11 25.10 28.35 -17.78%
P/EPS 60.47 66.03 54.04 55.42 134.63 58.21 36.61 39.77%
EY 1.65 1.51 1.85 1.80 0.74 1.72 2.73 -28.53%
DY 0.00 0.64 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 1.86 1.73 1.81 1.85 1.78 1.64 1.37 22.63%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 19/06/17 30/03/17 20/12/16 28/09/16 30/06/16 30/03/16 28/12/15 -
Price 3.40 3.21 2.88 3.25 2.73 2.75 2.90 -
P/RPS 21.46 18.81 24.53 30.94 25.82 25.28 27.97 -16.20%
P/EPS 61.37 68.15 49.72 58.66 133.17 58.64 36.11 42.45%
EY 1.63 1.47 2.01 1.70 0.75 1.71 2.77 -29.80%
DY 0.00 0.62 0.00 0.00 0.00 0.73 0.00 -
P/NAPS 1.89 1.78 1.67 1.96 1.76 1.66 1.35 25.17%

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