[YINSON] QoQ Quarter Result on 31-Oct-2018 [#3]

Announcement Date
20-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- -41.09%
YoY- -52.39%
Quarter Report
View:
Show?
Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 213,439 208,996 287,601 265,576 246,544 235,178 257,394 -11.76%
PBT 71,547 79,677 95,664 71,281 101,374 75,542 73,799 -2.05%
Tax -16,604 -17,991 -24,028 -19,465 -21,071 -14,918 -16,801 -0.78%
NP 54,943 61,686 71,636 51,816 80,303 60,624 56,998 -2.42%
-
NP to SH 41,142 49,854 60,700 43,397 73,668 60,431 57,140 -19.71%
-
Tax Rate 23.21% 22.58% 25.12% 27.31% 20.79% 19.75% 22.77% -
Total Cost 158,496 147,310 215,965 213,760 166,241 174,554 200,396 -14.51%
-
Net Worth 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 -7.78%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 43,907 - 21,896 - 43,640 - 64,581 -22.73%
Div Payout % 106.72% - 36.07% - 59.24% - 113.02% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 -7.78%
NOSH 1,093,675 1,093,437 1,093,245 1,093,047 1,093,017 1,092,967 1,092,808 0.05%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 25.74% 29.52% 24.91% 19.51% 32.57% 25.78% 22.14% -
ROE 2.36% 2.77% 3.47% 2.41% 3.90% 2.98% 2.90% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 19.44 19.06 26.27 24.31 22.60 21.60 23.91 -12.92%
EPS 3.75 4.55 5.54 3.97 6.75 5.55 5.31 -20.74%
DPS 4.00 0.00 2.00 0.00 4.00 0.00 6.00 -23.74%
NAPS 1.59 1.64 1.60 1.65 1.73 1.86 1.8305 -8.98%
Adjusted Per Share Value based on latest NOSH - 1,093,047
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 6.70 6.56 9.03 8.34 7.74 7.39 8.08 -11.76%
EPS 1.29 1.57 1.91 1.36 2.31 1.90 1.79 -19.66%
DPS 1.38 0.00 0.69 0.00 1.37 0.00 2.03 -22.74%
NAPS 0.5481 0.5647 0.5501 0.566 0.5927 0.636 0.6187 -7.78%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 6.95 4.84 4.10 4.45 4.61 3.96 4.22 -
P/RPS 35.74 25.39 15.61 18.30 20.40 18.33 17.65 60.26%
P/EPS 185.43 106.46 73.95 112.02 68.27 71.35 79.49 76.16%
EY 0.54 0.94 1.35 0.89 1.46 1.40 1.26 -43.24%
DY 0.58 0.00 0.49 0.00 0.87 0.00 1.42 -45.03%
P/NAPS 4.37 2.95 2.56 2.70 2.66 2.13 2.31 53.13%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 25/09/19 26/06/19 27/03/19 20/12/18 24/09/18 27/06/18 29/03/18 -
Price 6.70 6.19 4.59 4.19 4.55 4.65 3.76 -
P/RPS 34.46 32.48 17.47 17.24 20.13 21.53 15.72 68.99%
P/EPS 178.76 136.15 82.79 105.47 67.38 83.78 70.83 85.68%
EY 0.56 0.73 1.21 0.95 1.48 1.19 1.41 -46.05%
DY 0.60 0.00 0.44 0.00 0.88 0.00 1.60 -48.09%
P/NAPS 4.21 3.77 2.87 2.54 2.63 2.50 2.05 61.77%

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