[YINSON] YoY Cumulative Quarter Result on 31-Oct-2014 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 142.33%
YoY- 259.0%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 652,762 357,787 308,210 829,803 692,426 692,474 549,912 2.89%
PBT 287,971 182,896 194,630 170,209 48,025 38,440 24,629 50.59%
Tax -52,896 -37,342 -26,020 -20,020 -4,606 -7,412 -4,045 53.43%
NP 235,075 145,554 168,610 150,189 43,419 31,028 20,584 50.00%
-
NP to SH 235,039 145,847 174,565 147,772 41,162 29,051 20,691 49.87%
-
Tax Rate 18.37% 20.42% 13.37% 11.76% 9.59% 19.28% 16.42% -
Total Cost 417,687 212,233 139,600 679,614 649,007 661,446 529,328 -3.86%
-
Net Worth 2,005,666 1,883,643 2,287,911 1,184,076 355,528 263,029 146,241 54.65%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 65,288 - - - - - - -
Div Payout % 27.78% - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 2,005,666 1,883,643 2,287,911 1,184,076 355,528 263,029 146,241 54.65%
NOSH 1,088,143 1,089,567 1,067,023 950,302 213,274 196,290 72,396 57.03%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 36.01% 40.68% 54.71% 18.10% 6.27% 4.48% 3.74% -
ROE 11.72% 7.74% 7.63% 12.48% 11.58% 11.04% 14.15% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 59.99 32.84 28.89 87.32 324.66 352.78 759.58 -34.47%
EPS 21.60 13.38 16.36 15.55 19.30 14.80 28.58 -4.55%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8432 1.7288 2.1442 1.246 1.667 1.34 2.02 -1.51%
Adjusted Per Share Value based on latest NOSH - 950,624
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 20.35 11.16 9.61 25.87 21.59 21.59 17.15 2.88%
EPS 7.33 4.55 5.44 4.61 1.28 0.91 0.65 49.69%
DPS 2.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6253 0.5873 0.7133 0.3692 0.1109 0.082 0.0456 54.64%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 3.96 3.13 2.94 2.91 4.84 1.80 1.91 -
P/RPS 6.60 9.53 10.18 3.33 1.49 0.51 0.25 72.47%
P/EPS 18.33 23.38 17.97 18.71 25.08 12.16 6.68 18.30%
EY 5.45 4.28 5.56 5.34 3.99 8.22 14.96 -15.47%
DY 1.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.81 1.37 2.34 2.90 1.34 0.95 14.56%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 -
Price 3.76 2.88 2.90 2.81 6.58 2.11 1.91 -
P/RPS 6.27 8.77 10.04 3.22 2.03 0.60 0.25 71.00%
P/EPS 17.41 21.52 17.73 18.07 34.09 14.26 6.68 17.29%
EY 5.74 4.65 5.64 5.53 2.93 7.01 14.96 -14.74%
DY 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.67 1.35 2.26 3.95 1.57 0.95 13.57%

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