[YINSON] QoQ TTM Result on 31-Oct-2014 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 40.72%
YoY- 435.63%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 863,843 1,045,952 1,083,424 1,079,238 1,060,799 1,007,635 941,861 -5.61%
PBT 306,388 261,448 279,380 274,256 198,057 171,971 152,072 59.72%
Tax -28,664 -30,312 -27,968 -24,372 -19,805 -13,869 -8,958 117.60%
NP 277,724 231,136 251,412 249,884 178,252 158,102 143,114 55.76%
-
NP to SH 275,520 227,826 247,677 246,361 175,075 154,642 139,751 57.42%
-
Tax Rate 9.36% 11.59% 10.01% 8.89% 10.00% 8.06% 5.89% -
Total Cost 586,119 814,816 832,012 829,354 882,547 849,533 798,747 -18.69%
-
Net Worth 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 516,555 426,742 155.14%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 14,261 14,261 14,261 - - - - -
Div Payout % 5.18% 6.26% 5.76% - - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 516,555 426,742 155.14%
NOSH 1,067,820 1,034,158 950,743 950,624 949,969 258,277 213,371 193.44%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 32.15% 22.10% 23.21% 23.15% 16.80% 15.69% 15.19% -
ROE 15.90% 15.67% 18.55% 20.80% 16.59% 29.94% 32.75% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 80.90 101.14 113.96 113.53 111.67 390.14 441.42 -67.83%
EPS 25.80 22.03 26.05 25.92 18.43 59.87 65.50 -46.35%
DPS 1.34 1.38 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.6225 1.406 1.404 1.246 1.111 2.00 2.00 -13.04%
Adjusted Per Share Value based on latest NOSH - 950,624
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 26.95 32.63 33.80 33.67 33.10 31.44 29.39 -5.62%
EPS 8.60 7.11 7.73 7.69 5.46 4.82 4.36 57.47%
DPS 0.44 0.44 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.5406 0.4537 0.4165 0.3696 0.3293 0.1612 0.1331 155.21%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 3.06 2.91 2.84 2.91 2.95 8.53 7.40 -
P/RPS 3.78 2.88 2.49 2.56 2.64 2.19 1.68 71.96%
P/EPS 11.86 13.21 10.90 11.23 16.01 14.25 11.30 3.28%
EY 8.43 7.57 9.17 8.91 6.25 7.02 8.85 -3.19%
DY 0.44 0.47 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.07 2.02 2.34 2.66 4.27 3.70 -36.17%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 27/03/14 -
Price 2.90 3.05 2.82 2.81 3.38 2.86 8.90 -
P/RPS 3.58 3.02 2.47 2.48 3.03 0.73 2.02 46.60%
P/EPS 11.24 13.84 10.82 10.84 18.34 4.78 13.59 -11.91%
EY 8.90 7.22 9.24 9.22 5.45 20.94 7.36 13.54%
DY 0.46 0.45 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.17 2.01 2.26 3.04 1.43 4.45 -45.59%

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