[YINSON] YoY Quarter Result on 31-Jul-2018 [#2]

Announcement Date
24-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- 21.9%
YoY- -11.88%
Quarter Report
View:
Show?
Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 1,054,000 995,579 213,439 246,544 217,229 114,445 98,405 48.41%
PBT 208,000 173,055 71,547 101,374 104,979 73,661 84,230 16.24%
Tax -49,000 -45,193 -16,604 -21,071 -21,412 -13,207 -6,328 40.61%
NP 159,000 127,862 54,943 80,303 83,567 60,454 77,902 12.61%
-
NP to SH 126,000 100,356 41,142 73,668 83,597 60,362 78,378 8.22%
-
Tax Rate 23.56% 26.11% 23.21% 20.79% 20.40% 17.93% 7.51% -
Total Cost 895,000 867,717 158,496 166,241 133,662 53,991 20,503 87.53%
-
Net Worth 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 3.76%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 42,610 43,729 43,907 43,640 43,540 - - -
Div Payout % 33.82% 43.57% 106.72% 59.24% 52.08% - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 3.76%
NOSH 1,099,737 1,097,015 1,093,675 1,093,017 1,088,502 1,089,566 1,067,820 0.49%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 15.09% 12.84% 25.74% 32.57% 38.47% 52.82% 79.16% -
ROE 5.83% 5.46% 2.36% 3.90% 4.24% 3.35% 4.52% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 98.94 91.07 19.44 22.60 19.96 10.50 9.22 48.46%
EPS 11.80 9.18 3.75 6.75 7.68 5.54 7.34 8.22%
DPS 4.00 4.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 2.03 1.68 1.59 1.73 1.8118 1.6554 1.6225 3.80%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 34.53 32.62 6.99 8.08 7.12 3.75 3.22 48.44%
EPS 4.13 3.29 1.35 2.41 2.74 1.98 2.57 8.21%
DPS 1.40 1.43 1.44 1.43 1.43 0.00 0.00 -
NAPS 0.7084 0.6017 0.5718 0.6183 0.6461 0.5909 0.5676 3.75%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 4.78 6.27 6.95 4.61 3.55 3.07 3.06 -
P/RPS 4.83 6.89 35.74 20.40 17.79 29.23 33.20 -27.45%
P/EPS 40.41 68.30 185.43 68.27 46.22 55.42 41.69 -0.51%
EY 2.47 1.46 0.54 1.46 2.16 1.80 2.40 0.47%
DY 0.84 0.64 0.58 0.87 1.13 0.00 0.00 -
P/NAPS 2.35 3.73 4.37 2.66 1.96 1.85 1.89 3.69%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 -
Price 4.90 5.64 6.70 4.55 3.48 3.25 2.90 -
P/RPS 4.95 6.19 34.46 20.13 17.44 30.94 31.47 -26.50%
P/EPS 41.43 61.44 178.76 67.38 45.31 58.66 39.51 0.79%
EY 2.41 1.63 0.56 1.48 2.21 1.70 2.53 -0.80%
DY 0.82 0.71 0.60 0.88 1.15 0.00 0.00 -
P/NAPS 2.41 3.36 4.21 2.63 1.92 1.96 1.79 5.07%

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