[YINSON] QoQ TTM Result on 31-Jul-2017 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 9.89%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 972,921 910,156 838,230 703,054 600,270 543,255 473,975 61.72%
PBT 361,056 361,770 318,254 288,953 257,635 213,179 281,026 18.23%
Tax -68,645 -69,697 -31,978 -30,790 -22,585 -16,424 -88,261 -15.46%
NP 292,411 292,073 286,276 258,163 235,050 196,755 192,765 32.12%
-
NP to SH 292,324 292,179 286,240 258,193 234,958 197,048 195,945 30.65%
-
Tax Rate 19.01% 19.27% 10.05% 10.66% 8.77% 7.70% 31.41% -
Total Cost 680,510 618,083 551,954 444,891 365,220 346,500 281,210 80.53%
-
Net Worth 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 4.96%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 108,121 108,121 65,281 65,281 21,741 21,741 21,363 195.65%
Div Payout % 36.99% 37.01% 22.81% 25.28% 9.25% 11.03% 10.90% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 4.96%
NOSH 1,092,967 1,092,808 1,087,780 1,088,502 1,088,194 1,087,070 1,089,567 0.20%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 30.05% 32.09% 34.15% 36.72% 39.16% 36.22% 40.67% -
ROE 14.43% 14.83% 14.28% 13.09% 11.99% 10.06% 10.40% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 89.36 84.56 77.06 64.59 55.16 49.97 43.50 61.81%
EPS 26.85 27.15 26.31 23.72 21.59 18.13 17.98 30.74%
DPS 10.00 10.00 6.00 6.00 2.00 2.00 2.00 193.26%
NAPS 1.86 1.8305 1.8432 1.8118 1.8006 1.8015 1.7288 5.01%
Adjusted Per Share Value based on latest NOSH - 1,088,502
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 30.55 28.58 26.32 22.08 18.85 17.06 14.88 61.75%
EPS 9.18 9.18 8.99 8.11 7.38 6.19 6.15 30.70%
DPS 3.40 3.40 2.05 2.05 0.68 0.68 0.67 196.18%
NAPS 0.636 0.6187 0.6296 0.6193 0.6153 0.615 0.5915 4.96%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 3.96 4.22 3.96 3.55 3.35 3.11 3.13 -
P/RPS 4.43 4.99 5.14 5.50 6.07 6.22 7.20 -27.72%
P/EPS 14.75 15.55 15.05 14.97 15.52 17.16 17.40 -10.45%
EY 6.78 6.43 6.64 6.68 6.45 5.83 5.75 11.64%
DY 2.53 2.37 1.52 1.69 0.60 0.64 0.64 150.64%
P/NAPS 2.13 2.31 2.15 1.96 1.86 1.73 1.81 11.49%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 -
Price 4.65 3.76 3.76 3.48 3.40 3.21 2.88 -
P/RPS 5.20 4.45 4.88 5.39 6.16 6.42 6.62 -14.90%
P/EPS 17.32 13.85 14.29 14.67 15.75 17.71 16.01 5.39%
EY 5.77 7.22 7.00 6.82 6.35 5.65 6.24 -5.10%
DY 2.15 2.66 1.60 1.72 0.59 0.62 0.69 113.77%
P/NAPS 2.50 2.05 2.04 1.92 1.89 1.78 1.67 30.95%

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