[YINSON] YoY Cumulative Quarter Result on 31-Jul-2014 [#2]

Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 101.28%
YoY- 137.68%
Quarter Report
View:
Show?
Cumulative Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 389,642 229,843 197,489 574,584 455,646 499,920 355,434 1.54%
PBT 181,235 105,461 100,465 77,159 31,174 26,959 14,833 51.70%
Tax -37,382 -23,016 -11,825 -14,831 -3,984 -5,257 -2,282 59.29%
NP 143,853 82,445 88,640 62,328 27,190 21,702 12,551 50.09%
-
NP to SH 143,883 82,738 88,823 60,980 25,656 20,543 12,625 49.95%
-
Tax Rate 20.63% 21.82% 11.77% 19.22% 12.78% 19.50% 15.38% -
Total Cost 245,789 147,398 108,849 512,256 428,456 478,218 342,883 -5.39%
-
Net Worth 1,971,915 1,804,538 1,732,155 1,055,276 350,610 259,975 139,714 55.39%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 43,534 - - - - - - -
Div Payout % 30.26% - - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,971,915 1,804,538 1,732,155 1,055,276 350,610 259,975 139,714 55.39%
NOSH 1,088,373 1,090,092 1,067,584 949,844 213,266 196,208 72,391 57.03%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 36.92% 35.87% 44.88% 10.85% 5.97% 4.34% 3.53% -
ROE 7.30% 4.58% 5.13% 5.78% 7.32% 7.90% 9.04% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 35.80 21.08 18.50 60.49 213.65 254.79 490.99 -35.33%
EPS 13.22 7.59 8.32 6.42 12.03 10.47 17.44 -4.50%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8118 1.6554 1.6225 1.111 1.644 1.325 1.93 -1.04%
Adjusted Per Share Value based on latest NOSH - 949,969
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 12.23 7.22 6.20 18.04 14.31 15.70 11.16 1.53%
EPS 4.52 2.60 2.79 1.91 0.81 0.65 0.40 49.74%
DPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6192 0.5666 0.5439 0.3313 0.1101 0.0816 0.0439 55.37%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 3.55 3.07 3.06 2.95 4.90 2.10 2.20 -
P/RPS 9.92 14.56 16.54 4.88 2.29 0.82 0.45 67.37%
P/EPS 26.85 40.45 36.78 45.95 40.73 20.06 12.61 13.41%
EY 3.72 2.47 2.72 2.18 2.46 4.99 7.93 -11.84%
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.85 1.89 2.66 2.98 1.58 1.14 9.44%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 -
Price 3.48 3.25 2.90 3.38 4.86 1.81 1.62 -
P/RPS 9.72 15.41 15.68 5.59 2.27 0.71 0.33 75.64%
P/EPS 26.32 42.82 34.86 52.65 40.40 17.29 9.29 18.93%
EY 3.80 2.34 2.87 1.90 2.48 5.78 10.77 -15.92%
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.96 1.79 3.04 2.96 1.37 0.84 14.75%

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