[YINSON] QoQ TTM Result on 30-Apr-2018 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- 0.05%
YoY- 24.42%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 1,034,899 1,004,692 1,002,236 972,921 910,156 838,230 703,054 29.31%
PBT 343,861 321,996 357,451 361,056 361,770 318,254 288,953 12.26%
Tax -79,482 -72,255 -68,304 -68,645 -69,697 -31,978 -30,790 87.85%
NP 264,379 249,741 289,147 292,411 292,073 286,276 258,163 1.59%
-
NP to SH 238,196 234,636 282,395 292,324 292,179 286,240 258,193 -5.21%
-
Tax Rate 23.11% 22.44% 19.11% 19.01% 19.27% 10.05% 10.66% -
Total Cost 770,520 754,951 713,089 680,510 618,083 551,954 444,891 44.07%
-
Net Worth 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 -7.57%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 65,536 108,221 108,221 108,121 108,121 65,281 65,281 0.25%
Div Payout % 27.51% 46.12% 38.32% 36.99% 37.01% 22.81% 25.28% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 -7.57%
NOSH 1,093,245 1,093,047 1,093,017 1,092,967 1,092,808 1,087,780 1,088,502 0.28%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 25.55% 24.86% 28.85% 30.05% 32.09% 34.15% 36.72% -
ROE 13.60% 13.02% 14.96% 14.43% 14.83% 14.28% 13.09% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 94.53 91.97 91.86 89.36 84.56 77.06 64.59 28.81%
EPS 21.76 21.48 25.88 26.85 27.15 26.31 23.72 -5.57%
DPS 6.00 10.00 10.00 10.00 10.00 6.00 6.00 0.00%
NAPS 1.60 1.65 1.73 1.86 1.8305 1.8432 1.8118 -7.93%
Adjusted Per Share Value based on latest NOSH - 1,092,967
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 32.29 31.35 31.27 30.36 28.40 26.15 21.94 29.29%
EPS 7.43 7.32 8.81 9.12 9.12 8.93 8.06 -5.26%
DPS 2.04 3.38 3.38 3.37 3.37 2.04 2.04 0.00%
NAPS 0.5465 0.5624 0.5889 0.6319 0.6147 0.6256 0.6153 -7.58%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 4.10 4.45 4.61 3.96 4.22 3.96 3.55 -
P/RPS 4.34 4.84 5.02 4.43 4.99 5.14 5.50 -14.57%
P/EPS 18.84 20.72 17.81 14.75 15.55 15.05 14.97 16.51%
EY 5.31 4.83 5.61 6.78 6.43 6.64 6.68 -14.15%
DY 1.46 2.25 2.17 2.53 2.37 1.52 1.69 -9.26%
P/NAPS 2.56 2.70 2.66 2.13 2.31 2.15 1.96 19.42%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 27/03/19 20/12/18 24/09/18 27/06/18 29/03/18 13/12/17 27/09/17 -
Price 4.59 4.19 4.55 4.65 3.76 3.76 3.48 -
P/RPS 4.86 4.56 4.95 5.20 4.45 4.88 5.39 -6.65%
P/EPS 21.10 19.51 17.58 17.32 13.85 14.29 14.67 27.33%
EY 4.74 5.13 5.69 5.77 7.22 7.00 6.82 -21.48%
DY 1.31 2.39 2.20 2.15 2.66 1.60 1.72 -16.55%
P/NAPS 2.87 2.54 2.63 2.50 2.05 2.04 1.92 30.63%

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