[YINSON] YoY Quarter Result on 31-Oct-2015 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 9.4%
YoY- -1.21%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 265,576 263,120 127,944 110,720 255,219 236,780 192,554 5.50%
PBT 71,281 106,736 77,435 94,164 93,050 16,851 11,481 35.55%
Tax -19,465 -15,514 -14,326 -14,194 -5,189 -622 -2,155 44.28%
NP 51,816 91,222 63,109 79,970 87,861 16,229 9,326 33.06%
-
NP to SH 43,397 91,156 63,109 85,742 86,792 15,506 8,508 31.18%
-
Tax Rate 27.31% 14.53% 18.50% 15.07% 5.58% 3.69% 18.77% -
Total Cost 213,760 171,898 64,835 30,750 167,358 220,551 183,228 2.60%
-
Net Worth 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 355,550 262,689 37.82%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 355,550 262,689 37.82%
NOSH 1,093,047 1,087,780 1,089,567 1,067,770 950,624 213,287 196,036 33.14%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 19.51% 34.67% 49.33% 72.23% 34.43% 6.85% 4.84% -
ROE 2.41% 4.55% 3.35% 3.74% 7.33% 4.36% 3.24% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 24.31 24.19 11.74 10.37 26.85 111.01 98.22 -20.75%
EPS 3.97 8.38 5.79 8.03 9.13 7.27 4.34 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.8432 1.7288 2.1442 1.246 1.667 1.34 3.52%
Adjusted Per Share Value based on latest NOSH - 1,067,770
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 8.29 8.21 3.99 3.45 7.96 7.39 6.01 5.50%
EPS 1.35 2.84 1.97 2.68 2.71 0.48 0.27 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5624 0.6256 0.5877 0.7143 0.3696 0.1109 0.082 37.81%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 4.45 3.96 3.13 2.94 2.91 4.84 1.80 -
P/RPS 18.30 16.37 26.65 28.35 10.84 4.36 1.83 46.75%
P/EPS 112.02 47.26 54.04 36.61 31.87 66.57 41.47 18.00%
EY 0.89 2.12 1.85 2.73 3.14 1.50 2.41 -15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.15 1.81 1.37 2.34 2.90 1.34 12.37%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 -
Price 4.19 3.76 2.88 2.90 2.81 6.58 2.11 -
P/RPS 17.24 15.54 24.53 27.97 10.47 5.93 2.15 41.45%
P/EPS 105.47 44.87 49.72 36.11 30.78 90.51 48.62 13.76%
EY 0.95 2.23 2.01 2.77 3.25 1.10 2.06 -12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.04 1.67 1.35 2.26 3.95 1.57 8.34%

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