[YINSON] YoY Annualized Quarter Result on 30-Apr-2017 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
19-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 22.38%
YoY- 169.42%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 1,374,988 835,984 940,712 689,652 461,592 1,026,392 1,176,280 2.63%
PBT 264,364 318,708 302,168 305,024 127,200 79,748 151,476 9.71%
Tax -80,552 -71,964 -59,672 -63,880 -39,236 -36,796 -27,420 19.65%
NP 183,812 246,744 242,496 241,144 87,964 42,952 124,056 6.76%
-
NP to SH 186,864 199,416 241,724 241,144 89,504 41,780 121,184 7.47%
-
Tax Rate 30.47% 22.58% 19.75% 20.94% 30.85% 46.14% 18.10% -
Total Cost 1,191,176 589,240 698,216 448,508 373,628 983,440 1,052,224 2.08%
-
Net Worth 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 564,853 19.57%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 564,853 19.57%
NOSH 1,095,695 1,093,437 1,092,967 1,088,194 1,091,512 1,034,158 258,277 27.20%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 13.37% 29.52% 25.78% 34.97% 19.06% 4.18% 10.55% -
ROE 11.31% 11.09% 11.94% 12.31% 5.30% 2.87% 21.45% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 125.65 76.24 86.40 63.38 42.29 99.25 455.43 -19.29%
EPS 17.08 18.20 22.20 22.16 8.20 4.04 46.92 -15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.64 1.86 1.8006 1.5471 1.406 2.187 -5.98%
Adjusted Per Share Value based on latest NOSH - 1,088,194
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 43.18 26.25 29.54 21.66 14.50 32.23 36.94 2.63%
EPS 5.87 6.26 7.59 7.57 2.81 1.31 3.81 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5189 0.5647 0.636 0.6153 0.5303 0.4566 0.1774 19.56%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 5.18 4.84 3.96 3.35 2.76 2.91 8.53 -
P/RPS 4.12 6.35 4.58 5.29 6.53 2.93 1.87 14.05%
P/EPS 30.33 26.61 17.84 15.12 33.66 72.03 18.18 8.89%
EY 3.30 3.76 5.61 6.61 2.97 1.39 5.50 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 2.95 2.13 1.86 1.78 2.07 3.90 -2.11%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 24/06/20 26/06/19 27/06/18 19/06/17 30/06/16 30/06/15 27/06/14 -
Price 5.95 6.19 4.65 3.40 2.73 3.05 2.86 -
P/RPS 4.74 8.12 5.38 5.36 6.46 3.07 0.63 39.93%
P/EPS 34.84 34.04 20.94 15.34 33.29 75.50 6.10 33.66%
EY 2.87 2.94 4.77 6.52 3.00 1.32 16.41 -25.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 3.77 2.50 1.89 1.76 2.17 1.31 20.12%

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