[YINSON] YoY Cumulative Quarter Result on 31-Jul-2018 [#2]

Announcement Date
24-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- 121.9%
YoY- -6.8%
Quarter Report
View:
Show?
Cumulative Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 2,046,000 1,339,326 422,435 481,722 389,642 229,843 197,489 47.59%
PBT 395,000 239,146 151,224 176,916 181,235 105,461 100,465 25.60%
Tax -91,000 -65,331 -34,595 -35,989 -37,382 -23,016 -11,825 40.46%
NP 304,000 173,815 116,629 140,927 143,853 82,445 88,640 22.77%
-
NP to SH 238,000 147,072 90,996 134,099 143,883 82,738 88,823 17.83%
-
Tax Rate 23.04% 27.32% 22.88% 20.34% 20.63% 21.82% 11.77% -
Total Cost 1,742,000 1,165,511 305,806 340,795 245,789 147,398 108,849 58.67%
-
Net Worth 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 3.76%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 42,610 43,729 43,907 43,640 43,534 - - -
Div Payout % 17.90% 29.73% 48.25% 32.54% 30.26% - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 1,804,538 1,732,155 3.76%
NOSH 1,099,737 1,097,015 1,093,675 1,093,017 1,088,373 1,090,092 1,067,584 0.49%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 14.86% 12.98% 27.61% 29.25% 36.92% 35.87% 44.88% -
ROE 11.01% 8.01% 5.21% 7.10% 7.30% 4.58% 5.13% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 192.07 122.51 38.48 44.15 35.80 21.08 18.50 47.64%
EPS 22.30 13.45 8.29 12.29 13.22 7.59 8.32 17.84%
DPS 4.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 2.03 1.68 1.59 1.73 1.8118 1.6554 1.6225 3.80%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 66.77 43.71 13.79 15.72 12.72 7.50 6.44 47.61%
EPS 7.77 4.80 2.97 4.38 4.70 2.70 2.90 17.83%
DPS 1.39 1.43 1.43 1.42 1.42 0.00 0.00 -
NAPS 0.7057 0.5993 0.5695 0.6159 0.6435 0.5889 0.5653 3.76%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 4.78 6.27 6.95 4.61 3.55 3.07 3.06 -
P/RPS 2.49 5.12 18.06 10.44 9.92 14.56 16.54 -27.04%
P/EPS 21.39 46.61 83.84 37.51 26.85 40.45 36.78 -8.63%
EY 4.67 2.15 1.19 2.67 3.72 2.47 2.72 9.41%
DY 0.84 0.64 0.58 0.87 1.13 0.00 0.00 -
P/NAPS 2.35 3.73 4.37 2.66 1.96 1.85 1.89 3.69%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 -
Price 4.90 5.64 6.70 4.55 3.48 3.25 2.90 -
P/RPS 2.55 4.60 17.41 10.30 9.72 15.41 15.68 -26.09%
P/EPS 21.93 41.92 80.82 37.02 26.32 42.82 34.86 -7.42%
EY 4.56 2.39 1.24 2.70 3.80 2.34 2.87 8.01%
DY 0.82 0.71 0.60 0.88 1.15 0.00 0.00 -
P/NAPS 2.41 3.36 4.21 2.63 1.92 1.96 1.79 5.07%

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