[YINSON] YoY Cumulative Quarter Result on 31-Oct-2016 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
20-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 76.28%
YoY- -16.45%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 663,401 747,298 652,762 357,787 308,210 829,803 692,426 -0.71%
PBT 234,906 248,197 287,971 182,896 194,630 170,209 48,025 30.27%
Tax -50,484 -55,454 -52,896 -37,342 -26,020 -20,020 -4,606 49.01%
NP 184,422 192,743 235,075 145,554 168,610 150,189 43,419 27.24%
-
NP to SH 144,963 177,496 235,039 145,847 174,565 147,772 41,162 23.33%
-
Tax Rate 21.49% 22.34% 18.37% 20.42% 13.37% 11.76% 9.59% -
Total Cost 478,979 554,555 417,687 212,233 139,600 679,614 649,007 -4.93%
-
Net Worth 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 355,528 30.22%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 43,920 65,544 65,288 - - - - -
Div Payout % 30.30% 36.93% 27.78% - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 355,528 30.22%
NOSH 1,094,011 1,093,047 1,088,143 1,089,567 1,067,023 950,302 213,274 31.30%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 27.80% 25.79% 36.01% 40.68% 54.71% 18.10% 6.27% -
ROE 8.36% 9.85% 11.72% 7.74% 7.63% 12.48% 11.58% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 60.42 68.41 59.99 32.84 28.89 87.32 324.66 -24.43%
EPS 13.20 16.23 21.60 13.38 16.36 15.55 19.30 -6.13%
DPS 4.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.65 1.8432 1.7288 2.1442 1.246 1.667 -0.88%
Adjusted Per Share Value based on latest NOSH - 1,089,567
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 20.68 23.30 20.35 11.16 9.61 25.87 21.59 -0.71%
EPS 4.52 5.53 7.33 4.55 5.44 4.61 1.28 23.38%
DPS 1.37 2.04 2.04 0.00 0.00 0.00 0.00 -
NAPS 0.5409 0.562 0.6253 0.5873 0.7133 0.3692 0.1109 30.21%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 6.91 4.45 3.96 3.13 2.94 2.91 4.84 -
P/RPS 11.44 6.51 6.60 9.53 10.18 3.33 1.49 40.43%
P/EPS 52.34 27.39 18.33 23.38 17.97 18.71 25.08 13.03%
EY 1.91 3.65 5.45 4.28 5.56 5.34 3.99 -11.54%
DY 0.58 1.35 1.52 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 2.70 2.15 1.81 1.37 2.34 2.90 7.06%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 18/12/19 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 -
Price 6.44 4.19 3.76 2.88 2.90 2.81 6.58 -
P/RPS 10.66 6.13 6.27 8.77 10.04 3.22 2.03 31.82%
P/EPS 48.78 25.79 17.41 21.52 17.73 18.07 34.09 6.15%
EY 2.05 3.88 5.74 4.65 5.64 5.53 2.93 -5.77%
DY 0.62 1.43 1.60 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 2.54 2.04 1.67 1.35 2.26 3.95 0.54%

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