[YINSON] YoY Quarter Result on 31-Jan-2017 [#4]

Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- -18.87%
YoY- 2.2%
View:
Show?
Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,855,939 287,601 257,394 185,468 116,188 253,621 249,435 39.70%
PBT 96,212 95,664 73,799 30,283 98,130 109,171 104,047 -1.29%
Tax -19,337 -24,028 -16,801 20,918 -50,919 -7,948 -4,352 28.20%
NP 76,875 71,636 56,998 51,201 47,211 101,223 99,695 -4.23%
-
NP to SH 64,946 60,700 57,140 51,201 50,098 99,905 98,589 -6.71%
-
Tax Rate 20.10% 25.12% 22.77% -69.08% 51.89% 7.28% 4.18% -
Total Cost 1,779,064 215,965 200,396 134,267 68,977 152,398 149,740 51.02%
-
Net Worth 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 426,742 25.20%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 22,083 21,896 64,581 21,741 21,363 14,261 - -
Div Payout % 34.00% 36.07% 113.02% 42.46% 42.64% 14.27% - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 426,742 25.20%
NOSH 1,094,745 1,093,245 1,092,808 1,087,070 1,068,198 950,743 213,371 31.31%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 4.14% 24.91% 22.14% 27.61% 40.63% 39.91% 39.97% -
ROE 3.95% 3.47% 2.90% 2.61% 2.83% 7.48% 23.10% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 168.09 26.27 23.91 17.06 10.88 26.68 116.90 6.23%
EPS 5.88 5.54 5.31 4.71 4.69 10.51 14.33 -13.79%
DPS 2.00 2.00 6.00 2.00 2.00 1.50 0.00 -
NAPS 1.49 1.60 1.8305 1.8015 1.66 1.404 2.00 -4.78%
Adjusted Per Share Value based on latest NOSH - 1,087,070
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 60.56 9.39 8.40 6.05 3.79 8.28 8.14 39.69%
EPS 2.12 1.98 1.86 1.67 1.63 3.26 3.22 -6.72%
DPS 0.72 0.71 2.11 0.71 0.70 0.47 0.00 -
NAPS 0.5369 0.5716 0.643 0.6391 0.5786 0.4356 0.1393 25.20%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 6.20 4.10 4.22 3.11 2.73 2.84 7.40 -
P/RPS 3.69 15.61 17.65 18.23 25.10 10.65 6.33 -8.59%
P/EPS 105.41 73.95 79.49 66.03 58.21 27.03 16.02 36.86%
EY 0.95 1.35 1.26 1.51 1.72 3.70 6.24 -26.91%
DY 0.32 0.49 1.42 0.64 0.73 0.53 0.00 -
P/NAPS 4.16 2.56 2.31 1.73 1.64 2.02 3.70 1.97%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 27/03/19 29/03/18 30/03/17 30/03/16 27/03/15 27/03/14 -
Price 5.09 4.59 3.76 3.21 2.75 2.82 8.90 -
P/RPS 3.03 17.47 15.72 18.81 25.28 10.57 7.61 -14.22%
P/EPS 86.54 82.79 70.83 68.15 58.64 26.84 19.26 28.44%
EY 1.16 1.21 1.41 1.47 1.71 3.73 5.19 -22.08%
DY 0.39 0.44 1.60 0.62 0.73 0.53 0.00 -
P/NAPS 3.42 2.87 2.05 1.78 1.66 2.01 4.45 -4.29%

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