[YINSON] YoY Cumulative Quarter Result on 31-Oct-2017 [#3]

Announcement Date
13-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 63.35%
YoY- 61.15%
Quarter Report
View:
Show?
Cumulative Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 3,601,641 663,401 747,298 652,762 357,787 308,210 829,803 27.69%
PBT 422,345 234,906 248,197 287,971 182,896 194,630 170,209 16.33%
Tax -111,657 -50,484 -55,454 -52,896 -37,342 -26,020 -20,020 33.13%
NP 310,688 184,422 192,743 235,075 145,554 168,610 150,189 12.86%
-
NP to SH 247,801 144,963 177,496 235,039 145,847 174,565 147,772 8.98%
-
Tax Rate 26.44% 21.49% 22.34% 18.37% 20.42% 13.37% 11.76% -
Total Cost 3,290,953 478,979 554,555 417,687 212,233 139,600 679,614 30.03%
-
Net Worth 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 7.78%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 43,692 43,920 65,544 65,288 - - - -
Div Payout % 17.63% 30.30% 36.93% 27.78% - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 7.78%
NOSH 1,098,384 1,094,011 1,093,047 1,088,143 1,089,567 1,067,023 950,302 2.44%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 8.63% 27.80% 25.79% 36.01% 40.68% 54.71% 18.10% -
ROE 13.34% 8.36% 9.85% 11.72% 7.74% 7.63% 12.48% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 329.72 60.42 68.41 59.99 32.84 28.89 87.32 24.76%
EPS 22.69 13.20 16.23 21.60 13.38 16.36 15.55 6.49%
DPS 4.00 4.00 6.00 6.00 0.00 0.00 0.00 -
NAPS 1.70 1.58 1.65 1.8432 1.7288 2.1442 1.246 5.30%
Adjusted Per Share Value based on latest NOSH - 1,087,780
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 113.10 20.83 23.47 20.50 11.24 9.68 26.06 27.68%
EPS 7.78 4.55 5.57 7.38 4.58 5.48 4.64 8.98%
DPS 1.37 1.38 2.06 2.05 0.00 0.00 0.00 -
NAPS 0.5831 0.5448 0.566 0.6298 0.5915 0.7185 0.3718 7.78%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 4.58 6.91 4.45 3.96 3.13 2.94 2.91 -
P/RPS 1.39 11.44 6.51 6.60 9.53 10.18 3.33 -13.53%
P/EPS 20.19 52.34 27.39 18.33 23.38 17.97 18.71 1.27%
EY 4.95 1.91 3.65 5.45 4.28 5.56 5.34 -1.25%
DY 0.87 0.58 1.35 1.52 0.00 0.00 0.00 -
P/NAPS 2.69 4.37 2.70 2.15 1.81 1.37 2.34 2.34%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 21/12/20 18/12/19 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 -
Price 5.42 6.44 4.19 3.76 2.88 2.90 2.81 -
P/RPS 1.64 10.66 6.13 6.27 8.77 10.04 3.22 -10.62%
P/EPS 23.89 48.78 25.79 17.41 21.52 17.73 18.07 4.75%
EY 4.19 2.05 3.88 5.74 4.65 5.64 5.53 -4.51%
DY 0.74 0.62 1.43 1.60 0.00 0.00 0.00 -
P/NAPS 3.19 4.08 2.54 2.04 1.67 1.35 2.26 5.90%

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