[YINSON] YoY Annualized Quarter Result on 30-Apr-2018 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- -17.27%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 3,968,000 1,374,988 835,984 940,712 689,652 461,592 1,026,392 25.25%
PBT 748,000 264,364 318,708 302,168 305,024 127,200 79,748 45.17%
Tax -168,000 -80,552 -71,964 -59,672 -63,880 -39,236 -36,796 28.77%
NP 580,000 183,812 246,744 242,496 241,144 87,964 42,952 54.25%
-
NP to SH 448,000 186,864 199,416 241,724 241,144 89,504 41,780 48.44%
-
Tax Rate 22.46% 30.47% 22.58% 19.75% 20.94% 30.85% 46.14% -
Total Cost 3,388,000 1,191,176 589,240 698,216 448,508 373,628 983,440 22.87%
-
Net Worth 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 5.66%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 5.66%
NOSH 1,099,717 1,095,695 1,093,437 1,092,967 1,088,194 1,091,512 1,034,158 1.02%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 14.62% 13.37% 29.52% 25.78% 34.97% 19.06% 4.18% -
ROE 22.13% 11.31% 11.09% 11.94% 12.31% 5.30% 2.87% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 372.44 125.65 76.24 86.40 63.38 42.29 99.25 24.63%
EPS 42.00 17.08 18.20 22.20 22.16 8.20 4.04 47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.51 1.64 1.86 1.8006 1.5471 1.406 5.14%
Adjusted Per Share Value based on latest NOSH - 1,092,967
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 123.81 42.90 26.08 29.35 21.52 14.40 32.02 25.25%
EPS 13.98 5.83 6.22 7.54 7.52 2.79 1.30 48.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6316 0.5156 0.5611 0.6319 0.6114 0.5269 0.4537 5.66%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 5.22 5.18 4.84 3.96 3.35 2.76 2.91 -
P/RPS 1.40 4.12 6.35 4.58 5.29 6.53 2.93 -11.57%
P/EPS 12.41 30.33 26.61 17.84 15.12 33.66 72.03 -25.38%
EY 8.06 3.30 3.76 5.61 6.61 2.97 1.39 33.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.43 2.95 2.13 1.86 1.78 2.07 4.84%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 25/06/21 24/06/20 26/06/19 27/06/18 19/06/17 30/06/16 30/06/15 -
Price 5.00 5.95 6.19 4.65 3.40 2.73 3.05 -
P/RPS 1.34 4.74 8.12 5.38 5.36 6.46 3.07 -12.89%
P/EPS 11.89 34.84 34.04 20.94 15.34 33.29 75.50 -26.49%
EY 8.41 2.87 2.94 4.77 6.52 3.00 1.32 36.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 3.94 3.77 2.50 1.89 1.76 2.17 3.25%

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