[YINSON] YoY Quarter Result on 31-Jul-2016 [#2]

Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- 169.76%
YoY- -22.99%
Quarter Report
View:
Show?
Quarter Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 213,439 246,544 217,229 114,445 98,405 280,514 227,350 -1.04%
PBT 71,547 101,374 104,979 73,661 84,230 39,290 13,204 32.51%
Tax -16,604 -21,071 -21,412 -13,207 -6,328 -7,976 -2,040 41.80%
NP 54,943 80,303 83,567 60,454 77,902 31,314 11,164 30.40%
-
NP to SH 41,142 73,668 83,597 60,362 78,378 30,684 10,251 26.04%
-
Tax Rate 23.21% 20.79% 20.40% 17.93% 7.51% 20.30% 15.45% -
Total Cost 158,496 166,241 133,662 53,991 20,503 249,200 216,186 -5.03%
-
Net Worth 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 350,366 30.66%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 43,907 43,640 43,540 - - - - -
Div Payout % 106.72% 59.24% 52.08% - - - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 350,366 30.66%
NOSH 1,093,675 1,093,017 1,088,502 1,089,566 1,067,820 949,969 213,118 31.31%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 25.74% 32.57% 38.47% 52.82% 79.16% 11.16% 4.91% -
ROE 2.36% 3.90% 4.24% 3.35% 4.52% 2.91% 2.93% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 19.44 22.60 19.96 10.50 9.22 29.53 106.68 -24.69%
EPS 3.75 6.75 7.68 5.54 7.34 3.23 4.81 -4.06%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.73 1.8118 1.6554 1.6225 1.111 1.644 -0.55%
Adjusted Per Share Value based on latest NOSH - 1,089,566
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 6.99 8.07 7.11 3.75 3.22 9.19 7.45 -1.05%
EPS 1.35 2.41 2.74 1.98 2.57 1.00 0.34 25.82%
DPS 1.44 1.43 1.43 0.00 0.00 0.00 0.00 -
NAPS 0.5715 0.6181 0.6458 0.5906 0.5674 0.3456 0.1147 30.67%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 6.95 4.61 3.55 3.07 3.06 2.95 4.90 -
P/RPS 35.74 20.40 17.79 29.23 33.20 9.99 4.59 40.76%
P/EPS 185.43 68.27 46.22 55.42 41.69 91.33 101.87 10.49%
EY 0.54 1.46 2.16 1.80 2.40 1.09 0.98 -9.45%
DY 0.58 0.87 1.13 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 2.66 1.96 1.85 1.89 2.66 2.98 6.58%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 -
Price 6.70 4.55 3.48 3.25 2.90 3.38 4.86 -
P/RPS 34.46 20.13 17.44 30.94 31.47 11.45 4.56 40.06%
P/EPS 178.76 67.38 45.31 58.66 39.51 104.64 101.04 9.97%
EY 0.56 1.48 2.21 1.70 2.53 0.96 0.99 -9.05%
DY 0.60 0.88 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 4.21 2.63 1.92 1.96 1.79 3.04 2.96 6.04%

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