[YINSON] QoQ Quarter Result on 31-Oct-2017 [#3]

Announcement Date
13-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 9.04%
YoY- 44.44%
Quarter Report
View:
Show?
Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 246,544 235,178 257,394 263,120 217,229 172,413 185,468 20.96%
PBT 101,374 75,542 73,799 106,736 104,979 76,256 30,283 124.27%
Tax -21,071 -14,918 -16,801 -15,514 -21,412 -15,970 20,918 -
NP 80,303 60,624 56,998 91,222 83,567 60,286 51,201 35.10%
-
NP to SH 73,668 60,431 57,140 91,156 83,597 60,286 51,201 27.53%
-
Tax Rate 20.79% 19.75% 22.77% 14.53% 20.40% 20.94% -69.08% -
Total Cost 166,241 174,554 200,396 171,898 133,662 112,127 134,267 15.34%
-
Net Worth 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 -2.43%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 43,640 - 64,581 - 43,540 - 21,741 59.32%
Div Payout % 59.24% - 113.02% - 52.08% - 42.46% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 -2.43%
NOSH 1,093,017 1,092,967 1,092,808 1,087,780 1,088,502 1,088,194 1,087,070 0.36%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 32.57% 25.78% 22.14% 34.67% 38.47% 34.97% 27.61% -
ROE 3.90% 2.98% 2.90% 4.55% 4.24% 3.08% 2.61% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 22.60 21.60 23.91 24.19 19.96 15.84 17.06 20.68%
EPS 6.75 5.55 5.31 8.38 7.68 5.54 4.71 27.19%
DPS 4.00 0.00 6.00 0.00 4.00 0.00 2.00 58.94%
NAPS 1.73 1.86 1.8305 1.8432 1.8118 1.8006 1.8015 -2.67%
Adjusted Per Share Value based on latest NOSH - 1,087,780
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 7.74 7.39 8.08 8.26 6.82 5.41 5.82 20.99%
EPS 2.31 1.90 1.79 2.86 2.63 1.89 1.61 27.29%
DPS 1.37 0.00 2.03 0.00 1.37 0.00 0.68 59.72%
NAPS 0.5927 0.636 0.6187 0.6296 0.6193 0.6153 0.615 -2.43%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 4.61 3.96 4.22 3.96 3.55 3.35 3.11 -
P/RPS 20.40 18.33 17.65 16.37 17.79 21.14 18.23 7.80%
P/EPS 68.27 71.35 79.49 47.26 46.22 60.47 66.03 2.25%
EY 1.46 1.40 1.26 2.12 2.16 1.65 1.51 -2.22%
DY 0.87 0.00 1.42 0.00 1.13 0.00 0.64 22.78%
P/NAPS 2.66 2.13 2.31 2.15 1.96 1.86 1.73 33.32%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 24/09/18 27/06/18 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 -
Price 4.55 4.65 3.76 3.76 3.48 3.40 3.21 -
P/RPS 20.13 21.53 15.72 15.54 17.44 21.46 18.81 4.63%
P/EPS 67.38 83.78 70.83 44.87 45.31 61.37 68.15 -0.75%
EY 1.48 1.19 1.41 2.23 2.21 1.63 1.47 0.45%
DY 0.88 0.00 1.60 0.00 1.15 0.00 0.62 26.37%
P/NAPS 2.63 2.50 2.05 2.04 1.92 1.89 1.78 29.81%

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