[YINSON] QoQ TTM Result on 31-Jan-2015 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 0.53%
YoY- 77.23%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 719,344 863,843 1,045,952 1,083,424 1,079,238 1,060,799 1,007,635 -20.07%
PBT 307,502 306,388 261,448 279,380 274,256 198,057 171,971 47.16%
Tax -37,669 -28,664 -30,312 -27,968 -24,372 -19,805 -13,869 94.31%
NP 269,833 277,724 231,136 251,412 249,884 178,252 158,102 42.67%
-
NP to SH 274,470 275,520 227,826 247,677 246,361 175,075 154,642 46.43%
-
Tax Rate 12.25% 9.36% 11.59% 10.01% 8.89% 10.00% 8.06% -
Total Cost 449,511 586,119 814,816 832,012 829,354 882,547 849,533 -34.50%
-
Net Worth 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 516,555 169.09%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 14,261 14,261 14,261 14,261 - - - -
Div Payout % 5.20% 5.18% 6.26% 5.76% - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 516,555 169.09%
NOSH 1,067,770 1,067,820 1,034,158 950,743 950,624 949,969 258,277 156.92%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 37.51% 32.15% 22.10% 23.21% 23.15% 16.80% 15.69% -
ROE 11.99% 15.90% 15.67% 18.55% 20.80% 16.59% 29.94% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 67.37 80.90 101.14 113.96 113.53 111.67 390.14 -68.89%
EPS 25.70 25.80 22.03 26.05 25.92 18.43 59.87 -43.00%
DPS 1.34 1.34 1.38 1.50 0.00 0.00 0.00 -
NAPS 2.1442 1.6225 1.406 1.404 1.246 1.111 2.00 4.73%
Adjusted Per Share Value based on latest NOSH - 950,743
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 22.59 27.13 32.85 34.02 33.89 33.31 31.64 -20.06%
EPS 8.62 8.65 7.15 7.78 7.74 5.50 4.86 46.37%
DPS 0.45 0.45 0.45 0.45 0.00 0.00 0.00 -
NAPS 0.719 0.5441 0.4566 0.4192 0.372 0.3314 0.1622 169.11%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.94 3.06 2.91 2.84 2.91 2.95 8.53 -
P/RPS 4.36 3.78 2.88 2.49 2.56 2.64 2.19 58.05%
P/EPS 11.44 11.86 13.21 10.90 11.23 16.01 14.25 -13.58%
EY 8.74 8.43 7.57 9.17 8.91 6.25 7.02 15.68%
DY 0.45 0.44 0.47 0.53 0.00 0.00 0.00 -
P/NAPS 1.37 1.89 2.07 2.02 2.34 2.66 4.27 -53.03%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 -
Price 2.90 2.90 3.05 2.82 2.81 3.38 2.86 -
P/RPS 4.30 3.58 3.02 2.47 2.48 3.03 0.73 225.10%
P/EPS 11.28 11.24 13.84 10.82 10.84 18.34 4.78 76.97%
EY 8.86 8.90 7.22 9.24 9.22 5.45 20.94 -43.55%
DY 0.46 0.46 0.45 0.53 0.00 0.00 0.00 -
P/NAPS 1.35 1.79 2.17 2.01 2.26 3.04 1.43 -3.75%

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