[YINSON] QoQ TTM Result on 30-Apr-2017 [#1]

Announcement Date
19-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 19.24%
YoY- -0.69%
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 910,156 838,230 703,054 600,270 543,255 473,975 456,751 58.15%
PBT 361,770 318,254 288,953 257,635 213,179 281,026 297,755 13.82%
Tax -69,697 -31,978 -30,790 -22,585 -16,424 -88,261 -88,129 -14.44%
NP 292,073 286,276 258,163 235,050 196,755 192,765 209,626 24.67%
-
NP to SH 292,179 286,240 258,193 234,958 197,048 195,945 218,578 21.28%
-
Tax Rate 19.27% 10.05% 10.66% 8.77% 7.70% 31.41% 29.60% -
Total Cost 618,083 551,954 444,891 365,220 346,500 281,210 247,125 83.94%
-
Net Worth 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 6.05%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 108,121 65,281 65,281 21,741 21,741 21,363 21,363 193.91%
Div Payout % 37.01% 22.81% 25.28% 9.25% 11.03% 10.90% 9.77% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 6.05%
NOSH 1,092,808 1,087,780 1,088,502 1,088,194 1,087,070 1,089,567 1,089,566 0.19%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 32.09% 34.15% 36.72% 39.16% 36.22% 40.67% 45.90% -
ROE 14.83% 14.28% 13.09% 11.99% 10.06% 10.40% 12.12% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 84.56 77.06 64.59 55.16 49.97 43.50 41.92 59.44%
EPS 27.15 26.31 23.72 21.59 18.13 17.98 20.06 22.28%
DPS 10.00 6.00 6.00 2.00 2.00 2.00 1.96 195.48%
NAPS 1.8305 1.8432 1.8118 1.8006 1.8015 1.7288 1.6554 6.91%
Adjusted Per Share Value based on latest NOSH - 1,088,194
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 28.58 26.32 22.08 18.85 17.06 14.88 14.34 58.17%
EPS 9.17 8.99 8.11 7.38 6.19 6.15 6.86 21.28%
DPS 3.39 2.05 2.05 0.68 0.68 0.67 0.67 193.85%
NAPS 0.6186 0.6295 0.6192 0.6152 0.6149 0.5914 0.5663 6.04%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.22 3.96 3.55 3.35 3.11 3.13 3.07 -
P/RPS 4.99 5.14 5.50 6.07 6.22 7.20 7.32 -22.48%
P/EPS 15.55 15.05 14.97 15.52 17.16 17.40 15.30 1.08%
EY 6.43 6.64 6.68 6.45 5.83 5.75 6.53 -1.02%
DY 2.37 1.52 1.69 0.60 0.64 0.64 0.64 138.78%
P/NAPS 2.31 2.15 1.96 1.86 1.73 1.81 1.85 15.90%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 -
Price 3.76 3.76 3.48 3.40 3.21 2.88 3.25 -
P/RPS 4.45 4.88 5.39 6.16 6.42 6.62 7.75 -30.84%
P/EPS 13.85 14.29 14.67 15.75 17.71 16.01 16.20 -9.89%
EY 7.22 7.00 6.82 6.35 5.65 6.24 6.17 11.01%
DY 2.66 1.60 1.72 0.59 0.62 0.69 0.60 169.13%
P/NAPS 2.05 2.04 1.92 1.89 1.78 1.67 1.96 3.02%

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