[YINSON] YoY Cumulative Quarter Result on 31-Jan-2015 [#4]

Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 67.61%
YoY- 77.23%
Quarter Report
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 910,156 543,255 424,398 1,083,424 941,861 865,221 715,824 4.08%
PBT 361,770 213,179 292,760 279,380 152,072 44,439 32,769 49.16%
Tax -69,697 -16,424 -76,939 -27,968 -8,958 -8,156 -6,539 48.29%
NP 292,073 196,755 215,821 251,412 143,114 36,283 26,230 49.37%
-
NP to SH 292,179 197,048 224,663 247,677 139,751 33,884 26,569 49.06%
-
Tax Rate 19.27% 7.70% 26.28% 10.01% 5.89% 18.35% 19.95% -
Total Cost 618,083 346,500 208,577 832,012 798,747 828,938 689,594 -1.80%
-
Net Worth 1,970,282 1,964,482 1,771,674 1,334,854 502,777 275,425 151,253 53.33%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 129,163 181,018 21,345 14,257 - - - -
Div Payout % 44.21% 91.86% 9.50% 5.76% - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,970,282 1,964,482 1,771,674 1,334,854 502,777 275,425 151,253 53.33%
NOSH 1,092,808 1,090,470 1,067,274 950,479 213,312 196,172 72,404 57.13%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 32.09% 36.22% 50.85% 23.21% 15.19% 4.19% 3.66% -
ROE 14.83% 10.03% 12.68% 18.55% 27.80% 12.30% 17.57% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 84.56 49.82 39.76 113.99 441.54 441.05 988.64 -33.59%
EPS 26.85 18.07 21.05 26.06 20.31 17.27 36.69 -5.06%
DPS 12.00 16.60 2.00 1.50 0.00 0.00 0.00 -
NAPS 1.8305 1.8015 1.66 1.4044 2.357 1.404 2.089 -2.17%
Adjusted Per Share Value based on latest NOSH - 950,743
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 29.70 17.73 13.85 35.36 30.74 28.24 23.36 4.07%
EPS 9.54 6.43 7.33 8.08 4.56 1.11 0.87 48.99%
DPS 4.22 5.91 0.70 0.47 0.00 0.00 0.00 -
NAPS 0.643 0.6411 0.5782 0.4356 0.1641 0.0899 0.0494 53.31%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.22 3.11 2.73 2.84 7.40 2.20 1.99 -
P/RPS 4.99 6.24 6.87 2.49 1.68 0.50 0.20 70.85%
P/EPS 15.55 17.21 12.97 10.90 11.30 12.74 5.42 19.18%
EY 6.43 5.81 7.71 9.18 8.85 7.85 18.44 -16.09%
DY 2.84 5.34 0.73 0.53 0.00 0.00 0.00 -
P/NAPS 2.31 1.73 1.64 2.02 3.14 1.57 0.95 15.94%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 30/03/17 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 -
Price 3.76 3.21 2.75 2.82 8.90 2.54 1.73 -
P/RPS 4.45 6.44 6.92 2.47 2.02 0.58 0.17 72.22%
P/EPS 13.85 17.76 13.06 10.82 13.58 14.71 4.71 19.67%
EY 7.22 5.63 7.65 9.24 7.36 6.80 21.21 -16.42%
DY 3.19 5.17 0.73 0.53 0.00 0.00 0.00 -
P/NAPS 2.05 1.78 1.66 2.01 3.78 1.81 0.83 16.24%

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