[YINSON] YoY Annualized Quarter Result on 31-Jul-2018 [#2]

Announcement Date
24-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- 10.95%
YoY- -6.8%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 4,092,000 2,678,652 844,870 963,444 779,284 459,686 394,978 47.59%
PBT 790,000 478,292 302,448 353,832 362,470 210,922 200,930 25.60%
Tax -182,000 -130,662 -69,190 -71,978 -74,764 -46,032 -23,650 40.46%
NP 608,000 347,630 233,258 281,854 287,706 164,890 177,280 22.77%
-
NP to SH 476,000 294,144 181,992 268,198 287,766 165,476 177,646 17.83%
-
Tax Rate 23.04% 27.32% 22.88% 20.34% 20.63% 21.82% 11.77% -
Total Cost 3,484,000 2,331,022 611,612 681,590 491,578 294,796 217,698 58.67%
-
Net Worth 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 3.76%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 85,221 87,458 87,814 87,280 87,069 - - -
Div Payout % 17.90% 29.73% 48.25% 32.54% 30.26% - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 3.76%
NOSH 1,099,737 1,097,015 1,093,675 1,093,017 1,088,373 1,090,092 1,067,584 0.49%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 14.86% 12.98% 27.61% 29.25% 36.92% 35.87% 44.88% -
ROE 22.01% 16.02% 10.43% 14.21% 14.59% 9.17% 10.26% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 384.13 245.02 76.97 88.31 71.60 42.17 37.00 47.64%
EPS 44.60 26.90 16.58 24.58 26.44 15.18 16.64 17.84%
DPS 8.00 8.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 2.03 1.68 1.59 1.73 1.8118 1.6554 1.6225 3.80%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 134.00 87.72 27.67 31.55 25.52 15.05 12.93 47.60%
EPS 15.59 9.63 5.96 8.78 9.42 5.42 5.82 17.82%
DPS 2.79 2.86 2.88 2.86 2.85 0.00 0.00 -
NAPS 0.7081 0.6014 0.5715 0.6181 0.6457 0.5909 0.5672 3.76%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 4.78 6.27 6.95 4.61 3.55 3.07 3.06 -
P/RPS 1.24 2.56 9.03 5.22 4.96 7.28 8.27 -27.09%
P/EPS 10.70 23.30 41.92 18.75 13.43 20.22 18.39 -8.62%
EY 9.35 4.29 2.39 5.33 7.45 4.94 5.44 9.43%
DY 1.67 1.28 1.15 1.74 2.25 0.00 0.00 -
P/NAPS 2.35 3.73 4.37 2.66 1.96 1.85 1.89 3.69%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 -
Price 4.90 5.64 6.70 4.55 3.48 3.25 2.90 -
P/RPS 1.28 2.30 8.70 5.15 4.86 7.71 7.84 -26.05%
P/EPS 10.97 20.96 40.41 18.51 13.16 21.41 17.43 -7.42%
EY 9.12 4.77 2.47 5.40 7.60 4.67 5.74 8.01%
DY 1.63 1.42 1.19 1.76 2.30 0.00 0.00 -
P/NAPS 2.41 3.36 4.21 2.63 1.92 1.96 1.79 5.07%

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