[YINSON] QoQ TTM Result on 31-Jan-2018 [#4]

Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- 2.07%
YoY- 48.28%
Quarter Report
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 1,004,692 1,002,236 972,921 910,156 838,230 703,054 600,270 40.83%
PBT 321,996 357,451 361,056 361,770 318,254 288,953 257,635 15.98%
Tax -72,255 -68,304 -68,645 -69,697 -31,978 -30,790 -22,585 116.65%
NP 249,741 289,147 292,411 292,073 286,276 258,163 235,050 4.11%
-
NP to SH 234,636 282,395 292,324 292,179 286,240 258,193 234,958 -0.09%
-
Tax Rate 22.44% 19.11% 19.01% 19.27% 10.05% 10.66% 8.77% -
Total Cost 754,951 713,089 680,510 618,083 551,954 444,891 365,220 62.05%
-
Net Worth 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 -5.39%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 108,221 108,221 108,121 108,121 65,281 65,281 21,741 190.68%
Div Payout % 46.12% 38.32% 36.99% 37.01% 22.81% 25.28% 9.25% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 -5.39%
NOSH 1,093,047 1,093,017 1,092,967 1,092,808 1,087,780 1,088,502 1,088,194 0.29%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 24.86% 28.85% 30.05% 32.09% 34.15% 36.72% 39.16% -
ROE 13.02% 14.96% 14.43% 14.83% 14.28% 13.09% 11.99% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 91.97 91.86 89.36 84.56 77.06 64.59 55.16 40.47%
EPS 21.48 25.88 26.85 27.15 26.31 23.72 21.59 -0.33%
DPS 10.00 10.00 10.00 10.00 6.00 6.00 2.00 191.54%
NAPS 1.65 1.73 1.86 1.8305 1.8432 1.8118 1.8006 -5.64%
Adjusted Per Share Value based on latest NOSH - 1,092,808
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 32.79 32.71 31.75 29.70 27.35 22.94 19.59 40.84%
EPS 7.66 9.22 9.54 9.53 9.34 8.43 7.67 -0.08%
DPS 3.53 3.53 3.53 3.53 2.13 2.13 0.71 190.45%
NAPS 0.5882 0.6159 0.6609 0.643 0.6543 0.6436 0.6394 -5.39%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 4.45 4.61 3.96 4.22 3.96 3.55 3.35 -
P/RPS 4.84 5.02 4.43 4.99 5.14 5.50 6.07 -13.97%
P/EPS 20.72 17.81 14.75 15.55 15.05 14.97 15.52 21.18%
EY 4.83 5.61 6.78 6.43 6.64 6.68 6.45 -17.49%
DY 2.25 2.17 2.53 2.37 1.52 1.69 0.60 140.79%
P/NAPS 2.70 2.66 2.13 2.31 2.15 1.96 1.86 28.11%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 20/12/18 24/09/18 27/06/18 29/03/18 13/12/17 27/09/17 19/06/17 -
Price 4.19 4.55 4.65 3.76 3.76 3.48 3.40 -
P/RPS 4.56 4.95 5.20 4.45 4.88 5.39 6.16 -18.12%
P/EPS 19.51 17.58 17.32 13.85 14.29 14.67 15.75 15.29%
EY 5.13 5.69 5.77 7.22 7.00 6.82 6.35 -13.22%
DY 2.39 2.20 2.15 2.66 1.60 1.72 0.59 153.46%
P/NAPS 2.54 2.63 2.50 2.05 2.04 1.92 1.89 21.71%

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