[YINSON] QoQ TTM Result on 31-Oct-2017 [#3]

Announcement Date
13-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 10.86%
YoY- 46.08%
Quarter Report
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 1,002,236 972,921 910,156 838,230 703,054 600,270 543,255 50.59%
PBT 357,451 361,056 361,770 318,254 288,953 257,635 213,179 41.27%
Tax -68,304 -68,645 -69,697 -31,978 -30,790 -22,585 -16,424 159.28%
NP 289,147 292,411 292,073 286,276 258,163 235,050 196,755 29.35%
-
NP to SH 282,395 292,324 292,179 286,240 258,193 234,958 197,048 27.19%
-
Tax Rate 19.11% 19.01% 19.27% 10.05% 10.66% 8.77% 7.70% -
Total Cost 713,089 680,510 618,083 551,954 444,891 365,220 346,500 62.00%
-
Net Worth 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 -2.43%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 108,221 108,121 108,121 65,281 65,281 21,741 21,741 192.39%
Div Payout % 38.32% 36.99% 37.01% 22.81% 25.28% 9.25% 11.03% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 -2.43%
NOSH 1,093,017 1,092,967 1,092,808 1,087,780 1,088,502 1,088,194 1,087,070 0.36%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 28.85% 30.05% 32.09% 34.15% 36.72% 39.16% 36.22% -
ROE 14.96% 14.43% 14.83% 14.28% 13.09% 11.99% 10.06% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 91.86 89.36 84.56 77.06 64.59 55.16 49.97 50.23%
EPS 25.88 26.85 27.15 26.31 23.72 21.59 18.13 26.86%
DPS 10.00 10.00 10.00 6.00 6.00 2.00 2.00 193.26%
NAPS 1.73 1.86 1.8305 1.8432 1.8118 1.8006 1.8015 -2.67%
Adjusted Per Share Value based on latest NOSH - 1,087,780
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 31.47 30.55 28.58 26.32 22.08 18.85 17.06 50.57%
EPS 8.87 9.18 9.17 8.99 8.11 7.38 6.19 27.18%
DPS 3.40 3.39 3.39 2.05 2.05 0.68 0.68 193.26%
NAPS 0.5926 0.6359 0.6186 0.6295 0.6192 0.6152 0.6149 -2.43%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 4.61 3.96 4.22 3.96 3.55 3.35 3.11 -
P/RPS 5.02 4.43 4.99 5.14 5.50 6.07 6.22 -13.34%
P/EPS 17.81 14.75 15.55 15.05 14.97 15.52 17.16 2.51%
EY 5.61 6.78 6.43 6.64 6.68 6.45 5.83 -2.53%
DY 2.17 2.53 2.37 1.52 1.69 0.60 0.64 126.19%
P/NAPS 2.66 2.13 2.31 2.15 1.96 1.86 1.73 33.32%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 24/09/18 27/06/18 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 -
Price 4.55 4.65 3.76 3.76 3.48 3.40 3.21 -
P/RPS 4.95 5.20 4.45 4.88 5.39 6.16 6.42 -15.95%
P/EPS 17.58 17.32 13.85 14.29 14.67 15.75 17.71 -0.49%
EY 5.69 5.77 7.22 7.00 6.82 6.35 5.65 0.47%
DY 2.20 2.15 2.66 1.60 1.72 0.59 0.62 133.18%
P/NAPS 2.63 2.50 2.05 2.04 1.92 1.89 1.78 29.81%

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