[YINSON] YoY Annualized Quarter Result on 31-Jan-2018 [#4]

Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- -6.77%
YoY- 48.28%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 4,849,000 2,519,340 1,034,899 910,156 543,255 424,398 1,083,424 28.34%
PBT 580,000 331,118 343,861 361,770 213,179 292,760 279,380 12.93%
Tax -168,000 -69,821 -79,482 -69,697 -16,424 -76,939 -27,968 34.78%
NP 412,000 261,297 264,379 292,073 196,755 215,821 251,412 8.57%
-
NP to SH 315,000 209,909 234,896 292,179 197,048 224,663 247,677 4.08%
-
Tax Rate 28.97% 21.09% 23.11% 19.27% 7.70% 26.28% 10.01% -
Total Cost 4,437,000 2,258,043 770,520 618,083 346,500 208,577 832,012 32.14%
-
Net Worth 1,780,219 1,645,192 1,751,680 1,970,282 1,964,482 1,771,674 1,334,854 4.91%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 63,960 66,249 65,688 129,163 181,018 21,345 14,257 28.39%
Div Payout % 20.30% 31.56% 27.96% 44.21% 91.86% 9.50% 5.76% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,780,219 1,645,192 1,751,680 1,970,282 1,964,482 1,771,674 1,334,854 4.91%
NOSH 1,099,519 1,094,745 1,093,245 1,092,808 1,090,470 1,067,274 950,479 2.45%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 8.50% 10.37% 25.55% 32.09% 36.22% 50.85% 23.21% -
ROE 17.69% 12.76% 13.41% 14.83% 10.03% 12.68% 18.55% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 454.88 228.17 94.53 84.56 49.82 39.76 113.99 25.91%
EPS 29.50 18.90 21.43 26.85 18.07 21.05 26.06 2.08%
DPS 6.00 6.00 6.00 12.00 16.60 2.00 1.50 25.96%
NAPS 1.67 1.49 1.60 1.8305 1.8015 1.66 1.4044 2.92%
Adjusted Per Share Value based on latest NOSH - 1,092,808
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 158.26 82.23 33.78 29.71 17.73 13.85 35.36 28.34%
EPS 10.28 6.85 7.67 9.54 6.43 7.33 8.08 4.09%
DPS 2.09 2.16 2.14 4.22 5.91 0.70 0.47 28.20%
NAPS 0.581 0.537 0.5717 0.6431 0.6412 0.5782 0.4357 4.90%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 5.20 6.20 4.10 4.22 3.11 2.73 2.84 -
P/RPS 1.14 2.72 4.34 4.99 6.24 6.87 2.49 -12.19%
P/EPS 17.60 32.61 19.11 15.55 17.21 12.97 10.90 8.30%
EY 5.68 3.07 5.23 6.43 5.81 7.71 9.18 -7.68%
DY 1.15 0.97 1.46 2.84 5.34 0.73 0.53 13.76%
P/NAPS 3.11 4.16 2.56 2.31 1.73 1.64 2.02 7.44%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 25/03/21 25/03/20 27/03/19 29/03/18 30/03/17 30/03/16 27/03/15 -
Price 5.40 5.09 4.59 3.76 3.21 2.75 2.82 -
P/RPS 1.19 2.23 4.86 4.45 6.44 6.92 2.47 -11.44%
P/EPS 18.27 26.77 21.39 13.85 17.76 13.06 10.82 9.11%
EY 5.47 3.73 4.67 7.22 5.63 7.65 9.24 -8.35%
DY 1.11 1.18 1.31 3.19 5.17 0.73 0.53 13.09%
P/NAPS 3.23 3.42 2.87 2.05 1.78 1.66 2.01 8.21%

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