[YINSON] QoQ Quarter Result on 31-Jul-2019 [#2]

Announcement Date
25-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- -17.48%
YoY- -44.15%
Quarter Report
View:
Show?
Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 343,747 1,855,939 240,966 213,439 208,996 287,601 265,576 18.78%
PBT 66,091 96,212 83,682 71,547 79,677 95,664 71,281 -4.91%
Tax -20,138 -19,337 -15,889 -16,604 -17,991 -24,028 -19,465 2.29%
NP 45,953 76,875 67,793 54,943 61,686 71,636 51,816 -7.70%
-
NP to SH 46,716 64,946 53,967 41,142 49,854 60,700 43,397 5.04%
-
Tax Rate 30.47% 20.10% 18.99% 23.21% 22.58% 25.12% 27.31% -
Total Cost 297,794 1,779,064 173,173 158,496 147,310 215,965 213,760 24.76%
-
Net Worth 1,652,402 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 -5.63%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - 22,083 - 43,907 - 21,896 - -
Div Payout % - 34.00% - 106.72% - 36.07% - -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 1,652,402 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 -5.63%
NOSH 1,095,695 1,094,745 1,094,011 1,093,675 1,093,437 1,093,245 1,093,047 0.16%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 13.37% 4.14% 28.13% 25.74% 29.52% 24.91% 19.51% -
ROE 2.83% 3.95% 3.11% 2.36% 2.77% 3.47% 2.41% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 31.41 168.09 21.95 19.44 19.06 26.27 24.31 18.64%
EPS 4.27 5.88 4.91 3.75 4.55 5.54 3.97 4.98%
DPS 0.00 2.00 0.00 4.00 0.00 2.00 0.00 -
NAPS 1.51 1.49 1.58 1.59 1.64 1.60 1.65 -5.74%
Adjusted Per Share Value based on latest NOSH - 1,093,675
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 10.79 58.27 7.56 6.70 6.56 9.03 8.34 18.75%
EPS 1.47 2.04 1.69 1.29 1.57 1.91 1.36 5.32%
DPS 0.00 0.69 0.00 1.38 0.00 0.69 0.00 -
NAPS 0.5188 0.5165 0.5447 0.5479 0.5646 0.5499 0.5659 -5.63%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 5.18 6.20 6.91 6.95 4.84 4.10 4.45 -
P/RPS 16.49 3.69 31.49 35.74 25.39 15.61 18.30 -6.71%
P/EPS 121.34 105.41 140.59 185.43 106.46 73.95 112.02 5.47%
EY 0.82 0.95 0.71 0.54 0.94 1.35 0.89 -5.31%
DY 0.00 0.32 0.00 0.58 0.00 0.49 0.00 -
P/NAPS 3.43 4.16 4.37 4.37 2.95 2.56 2.70 17.31%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 24/06/20 25/03/20 18/12/19 25/09/19 26/06/19 27/03/19 20/12/18 -
Price 5.95 5.09 6.44 6.70 6.19 4.59 4.19 -
P/RPS 18.94 3.03 29.35 34.46 32.48 17.47 17.24 6.47%
P/EPS 139.38 86.54 131.03 178.76 136.15 82.79 105.47 20.44%
EY 0.72 1.16 0.76 0.56 0.73 1.21 0.95 -16.88%
DY 0.00 0.39 0.00 0.60 0.00 0.44 0.00 -
P/NAPS 3.94 3.42 4.08 4.21 3.77 2.87 2.54 34.03%

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