[YINSON] YoY Quarter Result on 31-Jul-2015 [#2]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 650.39%
YoY- 155.44%
Quarter Report
View:
Show?
Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 246,544 217,229 114,445 98,405 280,514 227,350 235,768 0.74%
PBT 101,374 104,979 73,661 84,230 39,290 13,204 12,872 41.03%
Tax -21,071 -21,412 -13,207 -6,328 -7,976 -2,040 -2,188 45.83%
NP 80,303 83,567 60,454 77,902 31,314 11,164 10,684 39.93%
-
NP to SH 73,668 83,597 60,362 78,378 30,684 10,251 9,847 39.82%
-
Tax Rate 20.79% 20.40% 17.93% 7.51% 20.30% 15.45% 17.00% -
Total Cost 166,241 133,662 53,991 20,503 249,200 216,186 225,084 -4.92%
-
Net Worth 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 350,366 259,905 39.13%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 43,640 43,540 - - - - - -
Div Payout % 59.24% 52.08% - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 350,366 259,905 39.13%
NOSH 1,093,017 1,088,502 1,089,566 1,067,820 949,969 213,118 196,155 33.13%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 32.57% 38.47% 52.82% 79.16% 11.16% 4.91% 4.53% -
ROE 3.90% 4.24% 3.35% 4.52% 2.91% 2.93% 3.79% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 22.60 19.96 10.50 9.22 29.53 106.68 120.19 -24.30%
EPS 6.75 7.68 5.54 7.34 3.23 4.81 5.02 5.05%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.8118 1.6554 1.6225 1.111 1.644 1.325 4.54%
Adjusted Per Share Value based on latest NOSH - 1,067,820
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 8.05 7.09 3.73 3.21 9.15 7.42 7.69 0.76%
EPS 2.40 2.73 1.97 2.56 1.00 0.33 0.32 39.88%
DPS 1.42 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6159 0.6436 0.5886 0.5654 0.3444 0.1143 0.0848 39.14%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 4.61 3.55 3.07 3.06 2.95 4.90 2.10 -
P/RPS 20.40 17.79 29.23 33.20 9.99 4.59 1.75 50.55%
P/EPS 68.27 46.22 55.42 41.69 91.33 101.87 41.83 8.50%
EY 1.46 2.16 1.80 2.40 1.09 0.98 2.39 -7.88%
DY 0.87 1.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.96 1.85 1.89 2.66 2.98 1.58 9.06%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 -
Price 4.55 3.48 3.25 2.90 3.38 4.86 1.81 -
P/RPS 20.13 17.44 30.94 31.47 11.45 4.56 1.51 53.95%
P/EPS 67.38 45.31 58.66 39.51 104.64 101.04 36.06 10.97%
EY 1.48 2.21 1.70 2.53 0.96 0.99 2.77 -9.91%
DY 0.88 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.92 1.96 1.79 3.04 2.96 1.37 11.47%

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