[YINSON] YoY Annualized Quarter Result on 31-Jul-2016 [#2]

Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 84.88%
YoY- -6.85%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 844,870 963,444 779,284 459,686 394,978 1,149,168 911,292 -1.25%
PBT 302,448 353,832 362,470 210,922 200,930 154,318 62,348 30.09%
Tax -69,190 -71,978 -74,764 -46,032 -23,650 -29,662 -7,968 43.34%
NP 233,258 281,854 287,706 164,890 177,280 124,656 54,380 27.45%
-
NP to SH 181,992 268,198 287,766 165,476 177,646 121,960 51,312 23.48%
-
Tax Rate 22.88% 20.34% 20.63% 21.82% 11.77% 19.22% 12.78% -
Total Cost 611,612 681,590 491,578 294,796 217,698 1,024,512 856,912 -5.46%
-
Net Worth 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 1,055,276 350,610 30.65%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 87,814 87,280 87,069 - - - - -
Div Payout % 48.25% 32.54% 30.26% - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 1,055,276 350,610 30.65%
NOSH 1,093,675 1,093,017 1,088,373 1,090,092 1,067,584 949,844 213,266 31.30%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 27.61% 29.25% 36.92% 35.87% 44.88% 10.85% 5.97% -
ROE 10.43% 14.21% 14.59% 9.17% 10.26% 11.56% 14.64% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 76.97 88.31 71.60 42.17 37.00 120.98 427.30 -24.83%
EPS 16.58 24.58 26.44 15.18 16.64 12.84 24.06 -6.01%
DPS 8.00 8.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.73 1.8118 1.6554 1.6225 1.111 1.644 -0.55%
Adjusted Per Share Value based on latest NOSH - 1,089,566
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 27.57 31.44 25.43 15.00 12.89 37.50 29.74 -1.25%
EPS 5.94 8.75 9.39 5.40 5.80 3.98 1.67 23.53%
DPS 2.87 2.85 2.84 0.00 0.00 0.00 0.00 -
NAPS 0.5695 0.6159 0.6435 0.5889 0.5653 0.3444 0.1144 30.65%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 6.95 4.61 3.55 3.07 3.06 2.95 4.90 -
P/RPS 9.03 5.22 4.96 7.28 8.27 2.44 1.15 40.96%
P/EPS 41.92 18.75 13.43 20.22 18.39 22.98 20.37 12.77%
EY 2.39 5.33 7.45 4.94 5.44 4.35 4.91 -11.30%
DY 1.15 1.74 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 2.66 1.96 1.85 1.89 2.66 2.98 6.58%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 -
Price 6.70 4.55 3.48 3.25 2.90 3.38 4.86 -
P/RPS 8.70 5.15 4.86 7.71 7.84 2.79 1.14 40.29%
P/EPS 40.41 18.51 13.16 21.41 17.43 26.32 20.20 12.24%
EY 2.47 5.40 7.60 4.67 5.74 3.80 4.95 -10.93%
DY 1.19 1.76 2.30 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 2.63 1.92 1.96 1.79 3.04 2.96 6.04%

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