[YINSON] YoY Cumulative Quarter Result on 31-Jul-2015 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 750.39%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 481,722 389,642 229,843 197,489 574,584 455,646 499,920 -0.61%
PBT 176,916 181,235 105,461 100,465 77,159 31,174 26,959 36.80%
Tax -35,989 -37,382 -23,016 -11,825 -14,831 -3,984 -5,257 37.77%
NP 140,927 143,853 82,445 88,640 62,328 27,190 21,702 36.56%
-
NP to SH 134,099 143,883 82,738 88,823 60,980 25,656 20,543 36.68%
-
Tax Rate 20.34% 20.63% 21.82% 11.77% 19.22% 12.78% 19.50% -
Total Cost 340,795 245,789 147,398 108,849 512,256 428,456 478,218 -5.48%
-
Net Worth 1,887,431 1,971,915 1,804,538 1,732,155 1,055,276 350,610 259,975 39.13%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 43,640 43,534 - - - - - -
Div Payout % 32.54% 30.26% - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,887,431 1,971,915 1,804,538 1,732,155 1,055,276 350,610 259,975 39.13%
NOSH 1,093,017 1,088,373 1,090,092 1,067,584 949,844 213,266 196,208 33.12%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 29.25% 36.92% 35.87% 44.88% 10.85% 5.97% 4.34% -
ROE 7.10% 7.30% 4.58% 5.13% 5.78% 7.32% 7.90% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 44.15 35.80 21.08 18.50 60.49 213.65 254.79 -25.32%
EPS 12.29 13.22 7.59 8.32 6.42 12.03 10.47 2.70%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.8118 1.6554 1.6225 1.111 1.644 1.325 4.54%
Adjusted Per Share Value based on latest NOSH - 1,067,820
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 15.03 12.16 7.17 6.16 17.93 14.22 15.60 -0.61%
EPS 4.18 4.49 2.58 2.77 1.90 0.80 0.64 36.70%
DPS 1.36 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5889 0.6153 0.563 0.5404 0.3293 0.1094 0.0811 39.13%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 4.61 3.55 3.07 3.06 2.95 4.90 2.10 -
P/RPS 10.44 9.92 14.56 16.54 4.88 2.29 0.82 52.77%
P/EPS 37.51 26.85 40.45 36.78 45.95 40.73 20.06 10.98%
EY 2.67 3.72 2.47 2.72 2.18 2.46 4.99 -9.89%
DY 0.87 1.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.96 1.85 1.89 2.66 2.98 1.58 9.06%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 -
Price 4.55 3.48 3.25 2.90 3.38 4.86 1.81 -
P/RPS 10.30 9.72 15.41 15.68 5.59 2.27 0.71 56.13%
P/EPS 37.02 26.32 42.82 34.86 52.65 40.40 17.29 13.52%
EY 2.70 3.80 2.34 2.87 1.90 2.48 5.78 -11.90%
DY 0.88 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.92 1.96 1.79 3.04 2.96 1.37 11.47%

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