[YINSON] YoY Quarter Result on 31-Jul-2017 [#2]

Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 38.67%
YoY- 38.49%
View:
Show?
Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 995,579 213,439 246,544 217,229 114,445 98,405 280,514 23.48%
PBT 173,055 71,547 101,374 104,979 73,661 84,230 39,290 28.00%
Tax -45,193 -16,604 -21,071 -21,412 -13,207 -6,328 -7,976 33.48%
NP 127,862 54,943 80,303 83,567 60,454 77,902 31,314 26.39%
-
NP to SH 100,356 41,142 73,668 83,597 60,362 78,378 30,684 21.81%
-
Tax Rate 26.11% 23.21% 20.79% 20.40% 17.93% 7.51% 20.30% -
Total Cost 867,717 158,496 166,241 133,662 53,991 20,503 249,200 23.08%
-
Net Worth 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 9.66%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 43,729 43,907 43,640 43,540 - - - -
Div Payout % 43.57% 106.72% 59.24% 52.08% - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 9.66%
NOSH 1,097,015 1,093,675 1,093,017 1,088,502 1,089,566 1,067,820 949,969 2.42%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 12.84% 25.74% 32.57% 38.47% 52.82% 79.16% 11.16% -
ROE 5.46% 2.36% 3.90% 4.24% 3.35% 4.52% 2.91% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 91.07 19.44 22.60 19.96 10.50 9.22 29.53 20.62%
EPS 9.18 3.75 6.75 7.68 5.54 7.34 3.23 18.99%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.68 1.59 1.73 1.8118 1.6554 1.6225 1.111 7.12%
Adjusted Per Share Value based on latest NOSH - 1,088,502
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 32.49 6.97 8.05 7.09 3.73 3.21 9.15 23.49%
EPS 3.27 1.34 2.40 2.73 1.97 2.56 1.00 21.80%
DPS 1.43 1.43 1.42 1.42 0.00 0.00 0.00 -
NAPS 0.5993 0.5695 0.6159 0.6436 0.5886 0.5654 0.3444 9.66%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 6.27 6.95 4.61 3.55 3.07 3.06 2.95 -
P/RPS 6.89 35.74 20.40 17.79 29.23 33.20 9.99 -5.99%
P/EPS 68.30 185.43 68.27 46.22 55.42 41.69 91.33 -4.72%
EY 1.46 0.54 1.46 2.16 1.80 2.40 1.09 4.98%
DY 0.64 0.58 0.87 1.13 0.00 0.00 0.00 -
P/NAPS 3.73 4.37 2.66 1.96 1.85 1.89 2.66 5.79%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 -
Price 5.64 6.70 4.55 3.48 3.25 2.90 3.38 -
P/RPS 6.19 34.46 20.13 17.44 30.94 31.47 11.45 -9.73%
P/EPS 61.44 178.76 67.38 45.31 58.66 39.51 104.64 -8.48%
EY 1.63 0.56 1.48 2.21 1.70 2.53 0.96 9.21%
DY 0.71 0.60 0.88 1.15 0.00 0.00 0.00 -
P/NAPS 3.36 4.21 2.63 1.92 1.96 1.79 3.04 1.68%

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