[YINSON] YoY Annualized Quarter Result on 31-Jul-2017 [#2]

Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 19.33%
YoY- 73.9%
View:
Show?
Annualized Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 2,678,652 844,870 963,444 779,284 459,686 394,978 1,149,168 15.13%
PBT 478,292 302,448 353,832 362,470 210,922 200,930 154,318 20.72%
Tax -130,662 -69,190 -71,978 -74,764 -46,032 -23,650 -29,662 28.00%
NP 347,630 233,258 281,854 287,706 164,890 177,280 124,656 18.62%
-
NP to SH 294,144 181,992 268,198 287,766 165,476 177,646 121,960 15.78%
-
Tax Rate 27.32% 22.88% 20.34% 20.63% 21.82% 11.77% 19.22% -
Total Cost 2,331,022 611,612 681,590 491,578 294,796 217,698 1,024,512 14.67%
-
Net Worth 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 1,055,276 9.66%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 87,458 87,814 87,280 87,069 - - - -
Div Payout % 29.73% 48.25% 32.54% 30.26% - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 1,055,276 9.66%
NOSH 1,097,015 1,093,675 1,093,017 1,088,373 1,090,092 1,067,584 949,844 2.42%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 12.98% 27.61% 29.25% 36.92% 35.87% 44.88% 10.85% -
ROE 16.02% 10.43% 14.21% 14.59% 9.17% 10.26% 11.56% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 245.02 76.97 88.31 71.60 42.17 37.00 120.98 12.46%
EPS 26.90 16.58 24.58 26.44 15.18 16.64 12.84 13.10%
DPS 8.00 8.00 8.00 8.00 0.00 0.00 0.00 -
NAPS 1.68 1.59 1.73 1.8118 1.6554 1.6225 1.111 7.12%
Adjusted Per Share Value based on latest NOSH - 1,088,502
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 87.72 27.67 31.55 25.52 15.05 12.93 37.63 15.13%
EPS 9.63 5.96 8.78 9.42 5.42 5.82 3.99 15.80%
DPS 2.86 2.88 2.86 2.85 0.00 0.00 0.00 -
NAPS 0.6014 0.5715 0.6181 0.6457 0.5909 0.5672 0.3456 9.66%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 6.27 6.95 4.61 3.55 3.07 3.06 2.95 -
P/RPS 2.56 9.03 5.22 4.96 7.28 8.27 2.44 0.80%
P/EPS 23.30 41.92 18.75 13.43 20.22 18.39 22.98 0.23%
EY 4.29 2.39 5.33 7.45 4.94 5.44 4.35 -0.23%
DY 1.28 1.15 1.74 2.25 0.00 0.00 0.00 -
P/NAPS 3.73 4.37 2.66 1.96 1.85 1.89 2.66 5.79%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 -
Price 5.64 6.70 4.55 3.48 3.25 2.90 3.38 -
P/RPS 2.30 8.70 5.15 4.86 7.71 7.84 2.79 -3.16%
P/EPS 20.96 40.41 18.51 13.16 21.41 17.43 26.32 -3.72%
EY 4.77 2.47 5.40 7.60 4.67 5.74 3.80 3.85%
DY 1.42 1.19 1.76 2.30 0.00 0.00 0.00 -
P/NAPS 3.36 4.21 2.63 1.92 1.96 1.79 3.04 1.68%

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