[YINSON] YoY Annualized Quarter Result on 31-Jul-2014 [#2]

Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 0.64%
YoY- 137.68%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 779,284 459,686 394,978 1,149,168 911,292 999,840 710,868 1.54%
PBT 362,470 210,922 200,930 154,318 62,348 53,918 29,666 51.70%
Tax -74,764 -46,032 -23,650 -29,662 -7,968 -10,514 -4,564 59.29%
NP 287,706 164,890 177,280 124,656 54,380 43,404 25,102 50.09%
-
NP to SH 287,766 165,476 177,646 121,960 51,312 41,086 25,250 49.95%
-
Tax Rate 20.63% 21.82% 11.77% 19.22% 12.78% 19.50% 15.38% -
Total Cost 491,578 294,796 217,698 1,024,512 856,912 956,436 685,766 -5.39%
-
Net Worth 1,971,915 1,804,538 1,732,155 1,055,276 350,610 259,975 139,714 55.39%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 87,069 - - - - - - -
Div Payout % 30.26% - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,971,915 1,804,538 1,732,155 1,055,276 350,610 259,975 139,714 55.39%
NOSH 1,088,373 1,090,092 1,067,584 949,844 213,266 196,208 72,391 57.03%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 36.92% 35.87% 44.88% 10.85% 5.97% 4.34% 3.53% -
ROE 14.59% 9.17% 10.26% 11.56% 14.64% 15.80% 18.07% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 71.60 42.17 37.00 120.98 427.30 509.58 981.98 -35.33%
EPS 26.44 15.18 16.64 12.84 24.06 20.94 34.88 -4.50%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8118 1.6554 1.6225 1.111 1.644 1.325 1.93 -1.04%
Adjusted Per Share Value based on latest NOSH - 949,969
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 25.43 15.00 12.89 37.50 29.74 32.63 23.20 1.53%
EPS 9.39 5.40 5.80 3.98 1.67 1.34 0.82 50.07%
DPS 2.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6435 0.5889 0.5653 0.3444 0.1144 0.0848 0.0456 55.38%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 3.55 3.07 3.06 2.95 4.90 2.10 2.20 -
P/RPS 4.96 7.28 8.27 2.44 1.15 0.41 0.22 67.99%
P/EPS 13.43 20.22 18.39 22.98 20.37 10.03 6.31 13.40%
EY 7.45 4.94 5.44 4.35 4.91 9.97 15.85 -11.81%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.85 1.89 2.66 2.98 1.58 1.14 9.44%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 -
Price 3.48 3.25 2.90 3.38 4.86 1.81 1.62 -
P/RPS 4.86 7.71 7.84 2.79 1.14 0.36 0.16 76.54%
P/EPS 13.16 21.41 17.43 26.32 20.20 8.64 4.64 18.95%
EY 7.60 4.67 5.74 3.80 4.95 11.57 21.53 -15.91%
DY 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.96 1.79 3.04 2.96 1.37 0.84 14.75%

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