[YINSON] YoY Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 31.02%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 996,397 870,349 477,049 410,946 1,106,404 923,234 923,298 1.27%
PBT 330,929 383,961 243,861 259,506 226,945 64,033 51,253 36.43%
Tax -73,938 -70,528 -49,789 -34,693 -26,693 -6,141 -9,882 39.83%
NP 256,990 313,433 194,072 224,813 200,252 57,892 41,370 35.56%
-
NP to SH 236,661 313,385 194,462 232,753 197,029 54,882 38,734 35.19%
-
Tax Rate 22.34% 18.37% 20.42% 13.37% 11.76% 9.59% 19.28% -
Total Cost 739,406 556,916 282,977 186,133 906,152 865,342 881,928 -2.89%
-
Net Worth 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 355,528 263,029 37.79%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 87,393 87,051 - - - - - -
Div Payout % 36.93% 27.78% - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 355,528 263,029 37.79%
NOSH 1,093,047 1,088,143 1,089,567 1,067,023 950,302 213,274 196,290 33.11%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 25.79% 36.01% 40.68% 54.71% 18.10% 6.27% 4.48% -
ROE 13.13% 15.63% 10.32% 10.17% 16.64% 15.44% 14.73% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 91.21 79.98 43.78 38.51 116.43 432.89 470.37 -23.91%
EPS 21.64 28.80 17.84 21.81 20.73 25.73 19.73 1.55%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.8432 1.7288 2.1442 1.246 1.667 1.34 3.52%
Adjusted Per Share Value based on latest NOSH - 1,067,770
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 31.09 27.16 14.88 12.82 34.52 28.81 28.81 1.27%
EPS 7.38 9.78 6.07 7.26 6.15 1.71 1.21 35.15%
DPS 2.73 2.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5624 0.6258 0.5877 0.7138 0.3694 0.1109 0.0821 37.79%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 4.45 3.96 3.13 2.94 2.91 4.84 1.80 -
P/RPS 4.88 4.95 7.15 7.63 2.50 1.12 0.38 52.99%
P/EPS 20.54 13.75 17.54 13.48 14.04 18.81 9.12 14.48%
EY 4.87 7.27 5.70 7.42 7.12 5.32 10.96 -12.63%
DY 1.80 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.15 1.81 1.37 2.34 2.90 1.34 12.37%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 -
Price 4.19 3.76 2.88 2.90 2.81 6.58 2.11 -
P/RPS 4.59 4.70 6.58 7.53 2.41 1.52 0.45 47.23%
P/EPS 19.34 13.06 16.14 13.29 13.55 25.57 10.69 10.38%
EY 5.17 7.66 6.20 7.52 7.38 3.91 9.35 -9.39%
DY 1.91 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.04 1.67 1.35 2.26 3.95 1.57 8.34%

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