[YINSON] YoY Annualized Quarter Result on 31-Oct-2018 [#3]

Announcement Date
20-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- -11.76%
YoY- -24.48%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 3,821,333 4,802,188 884,534 996,397 870,349 477,049 410,946 44.96%
PBT 748,000 563,126 313,208 330,929 383,961 243,861 259,506 19.27%
Tax -174,666 -148,876 -67,312 -73,938 -70,528 -49,789 -34,693 30.88%
NP 573,333 414,250 245,896 256,990 313,433 194,072 224,813 16.86%
-
NP to SH 448,000 330,401 193,284 236,661 313,385 194,462 232,753 11.52%
-
Tax Rate 23.35% 26.44% 21.49% 22.34% 18.37% 20.42% 13.37% -
Total Cost 3,248,000 4,387,937 638,638 739,406 556,916 282,977 186,133 60.98%
-
Net Worth 2,215,489 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 -0.53%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 56,807 58,257 58,561 87,393 87,051 - - -
Div Payout % 12.68% 17.63% 30.30% 36.93% 27.78% - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 2,215,489 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 -0.53%
NOSH 1,099,812 1,098,384 1,094,011 1,093,047 1,088,143 1,089,567 1,067,023 0.50%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 15.00% 8.63% 27.80% 25.79% 36.01% 40.68% 54.71% -
ROE 20.22% 17.79% 11.14% 13.13% 15.63% 10.32% 10.17% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 358.76 439.63 80.56 91.21 79.98 43.78 38.51 45.00%
EPS 42.00 30.25 17.60 21.64 28.80 17.84 21.81 11.52%
DPS 5.33 5.33 5.33 8.00 8.00 0.00 0.00 -
NAPS 2.08 1.70 1.58 1.65 1.8432 1.7288 2.1442 -0.50%
Adjusted Per Share Value based on latest NOSH - 1,093,047
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 120.00 150.80 27.78 31.29 27.33 14.98 12.90 44.97%
EPS 14.07 10.38 6.07 7.43 9.84 6.11 7.31 11.52%
DPS 1.78 1.83 1.84 2.74 2.73 0.00 0.00 -
NAPS 0.6957 0.5831 0.5448 0.566 0.6298 0.5915 0.7185 -0.53%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 5.85 4.58 6.91 4.45 3.96 3.13 2.94 -
P/RPS 1.63 1.04 8.58 4.88 4.95 7.15 7.63 -22.66%
P/EPS 13.91 15.14 39.25 20.54 13.75 17.54 13.48 0.52%
EY 7.19 6.60 2.55 4.87 7.27 5.70 7.42 -0.52%
DY 0.91 1.16 0.77 1.80 2.02 0.00 0.00 -
P/NAPS 2.81 2.69 4.37 2.70 2.15 1.81 1.37 12.70%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 17/12/21 21/12/20 18/12/19 20/12/18 13/12/17 20/12/16 28/12/15 -
Price 5.60 5.42 6.44 4.19 3.76 2.88 2.90 -
P/RPS 1.56 1.23 7.99 4.59 4.70 6.58 7.53 -23.05%
P/EPS 13.31 17.92 36.58 19.34 13.06 16.14 13.29 0.02%
EY 7.51 5.58 2.73 5.17 7.66 6.20 7.52 -0.02%
DY 0.95 0.98 0.83 1.91 2.13 0.00 0.00 -
P/NAPS 2.69 3.19 4.08 2.54 2.04 1.67 1.35 12.16%

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