[YINSON] QoQ TTM Result on 31-Jul-2014 [#2]

Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 13.21%
YoY- 348.94%
Quarter Report
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 1,045,952 1,083,424 1,079,238 1,060,799 1,007,635 941,861 865,173 13.52%
PBT 261,448 279,380 274,256 198,057 171,971 152,072 54,024 186.93%
Tax -30,312 -27,968 -24,372 -19,805 -13,869 -8,958 -5,350 218.82%
NP 231,136 251,412 249,884 178,252 158,102 143,114 48,674 183.32%
-
NP to SH 227,826 247,677 246,361 175,075 154,642 139,751 45,995 191.43%
-
Tax Rate 11.59% 10.01% 8.89% 10.00% 8.06% 5.89% 9.90% -
Total Cost 814,816 832,012 829,354 882,547 849,533 798,747 816,499 -0.13%
-
Net Worth 1,454,026 1,334,844 1,184,477 1,055,415 516,555 426,742 213,287 260.79%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 14,261 14,261 - - - - - -
Div Payout % 6.26% 5.76% - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 1,454,026 1,334,844 1,184,477 1,055,415 516,555 426,742 213,287 260.79%
NOSH 1,034,158 950,743 950,624 949,969 258,277 213,371 213,287 187.30%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 22.10% 23.21% 23.15% 16.80% 15.69% 15.19% 5.63% -
ROE 15.67% 18.55% 20.80% 16.59% 29.94% 32.75% 21.56% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 101.14 113.96 113.53 111.67 390.14 441.42 405.64 -60.48%
EPS 22.03 26.05 25.92 18.43 59.87 65.50 21.56 1.45%
DPS 1.38 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.406 1.404 1.246 1.111 2.00 2.00 1.00 25.58%
Adjusted Per Share Value based on latest NOSH - 949,969
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 34.13 35.36 35.22 34.62 32.88 30.74 28.23 13.52%
EPS 7.43 8.08 8.04 5.71 5.05 4.56 1.50 191.43%
DPS 0.47 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4745 0.4356 0.3865 0.3444 0.1686 0.1393 0.0696 260.80%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 2.91 2.84 2.91 2.95 8.53 7.40 4.84 -
P/RPS 2.88 2.49 2.56 2.64 2.19 1.68 1.19 80.55%
P/EPS 13.21 10.90 11.23 16.01 14.25 11.30 22.44 -29.82%
EY 7.57 9.17 8.91 6.25 7.02 8.85 4.46 42.42%
DY 0.47 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.02 2.34 2.66 4.27 3.70 4.84 -43.32%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 30/12/13 -
Price 3.05 2.82 2.81 3.38 2.86 8.90 6.58 -
P/RPS 3.02 2.47 2.48 3.03 0.73 2.02 1.62 51.64%
P/EPS 13.84 10.82 10.84 18.34 4.78 13.59 30.51 -41.04%
EY 7.22 9.24 9.22 5.45 20.94 7.36 3.28 69.46%
DY 0.45 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.01 2.26 3.04 1.43 4.45 6.58 -52.36%

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