[YINSON] YoY Cumulative Quarter Result on 31-Oct-2015 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 96.53%
YoY- 18.13%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 747,298 652,762 357,787 308,210 829,803 692,426 692,474 1.27%
PBT 248,197 287,971 182,896 194,630 170,209 48,025 38,440 36.43%
Tax -55,454 -52,896 -37,342 -26,020 -20,020 -4,606 -7,412 39.82%
NP 192,743 235,075 145,554 168,610 150,189 43,419 31,028 35.56%
-
NP to SH 177,496 235,039 145,847 174,565 147,772 41,162 29,051 35.19%
-
Tax Rate 22.34% 18.37% 20.42% 13.37% 11.76% 9.59% 19.28% -
Total Cost 554,555 417,687 212,233 139,600 679,614 649,007 661,446 -2.89%
-
Net Worth 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 355,528 263,029 37.79%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 65,544 65,288 - - - - - -
Div Payout % 36.93% 27.78% - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 355,528 263,029 37.79%
NOSH 1,093,047 1,088,143 1,089,567 1,067,023 950,302 213,274 196,290 33.11%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 25.79% 36.01% 40.68% 54.71% 18.10% 6.27% 4.48% -
ROE 9.85% 11.72% 7.74% 7.63% 12.48% 11.58% 11.04% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 68.41 59.99 32.84 28.89 87.32 324.66 352.78 -23.91%
EPS 16.23 21.60 13.38 16.36 15.55 19.30 14.80 1.54%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.8432 1.7288 2.1442 1.246 1.667 1.34 3.52%
Adjusted Per Share Value based on latest NOSH - 1,067,770
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 23.32 20.37 11.16 9.62 25.89 21.60 21.61 1.27%
EPS 5.54 7.33 4.55 5.45 4.61 1.28 0.91 35.10%
DPS 2.05 2.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5624 0.6258 0.5877 0.7138 0.3694 0.1109 0.0821 37.79%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 4.45 3.96 3.13 2.94 2.91 4.84 1.80 -
P/RPS 6.51 6.60 9.53 10.18 3.33 1.49 0.51 52.84%
P/EPS 27.39 18.33 23.38 17.97 18.71 25.08 12.16 14.48%
EY 3.65 5.45 4.28 5.56 5.34 3.99 8.22 -12.64%
DY 1.35 1.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.15 1.81 1.37 2.34 2.90 1.34 12.37%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 -
Price 4.19 3.76 2.88 2.90 2.81 6.58 2.11 -
P/RPS 6.13 6.27 8.77 10.04 3.22 2.03 0.60 47.27%
P/EPS 25.79 17.41 21.52 17.73 18.07 34.09 14.26 10.37%
EY 3.88 5.74 4.65 5.64 5.53 2.93 7.01 -9.38%
DY 1.43 1.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.04 1.67 1.35 2.26 3.95 1.57 8.34%

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