[YINSON] YoY Cumulative Quarter Result on 31-Jul-2016 [#2]

Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 269.76%
YoY- -6.85%
Quarter Report
View:
Show?
Cumulative Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 422,435 481,722 389,642 229,843 197,489 574,584 455,646 -1.25%
PBT 151,224 176,916 181,235 105,461 100,465 77,159 31,174 30.09%
Tax -34,595 -35,989 -37,382 -23,016 -11,825 -14,831 -3,984 43.34%
NP 116,629 140,927 143,853 82,445 88,640 62,328 27,190 27.45%
-
NP to SH 90,996 134,099 143,883 82,738 88,823 60,980 25,656 23.48%
-
Tax Rate 22.88% 20.34% 20.63% 21.82% 11.77% 19.22% 12.78% -
Total Cost 305,806 340,795 245,789 147,398 108,849 512,256 428,456 -5.46%
-
Net Worth 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 1,055,276 350,610 30.65%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 43,907 43,640 43,534 - - - - -
Div Payout % 48.25% 32.54% 30.26% - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 1,055,276 350,610 30.65%
NOSH 1,093,675 1,093,017 1,088,373 1,090,092 1,067,584 949,844 213,266 31.30%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 27.61% 29.25% 36.92% 35.87% 44.88% 10.85% 5.97% -
ROE 5.21% 7.10% 7.30% 4.58% 5.13% 5.78% 7.32% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 38.48 44.15 35.80 21.08 18.50 60.49 213.65 -24.84%
EPS 8.29 12.29 13.22 7.59 8.32 6.42 12.03 -6.01%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.73 1.8118 1.6554 1.6225 1.111 1.644 -0.55%
Adjusted Per Share Value based on latest NOSH - 1,089,566
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 13.79 15.72 12.72 7.50 6.44 18.75 14.87 -1.24%
EPS 2.97 4.38 4.70 2.70 2.90 1.99 0.84 23.41%
DPS 1.43 1.42 1.42 0.00 0.00 0.00 0.00 -
NAPS 0.5695 0.6159 0.6435 0.5889 0.5653 0.3444 0.1144 30.65%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 6.95 4.61 3.55 3.07 3.06 2.95 4.90 -
P/RPS 18.06 10.44 9.92 14.56 16.54 4.88 2.29 41.06%
P/EPS 83.84 37.51 26.85 40.45 36.78 45.95 40.73 12.78%
EY 1.19 2.67 3.72 2.47 2.72 2.18 2.46 -11.39%
DY 0.58 0.87 1.13 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 2.66 1.96 1.85 1.89 2.66 2.98 6.58%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 -
Price 6.70 4.55 3.48 3.25 2.90 3.38 4.86 -
P/RPS 17.41 10.30 9.72 15.41 15.68 5.59 2.27 40.40%
P/EPS 80.82 37.02 26.32 42.82 34.86 52.65 40.40 12.24%
EY 1.24 2.70 3.80 2.34 2.87 1.90 2.48 -10.90%
DY 0.60 0.88 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 2.63 1.92 1.96 1.79 3.04 2.96 6.04%

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