[YINSON] YoY Quarter Result on 31-Oct-2017 [#3]

Announcement Date
13-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 9.04%
YoY- 44.44%
Quarter Report
View:
Show?
Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 2,262,315 240,966 265,576 263,120 127,944 110,720 255,219 43.81%
PBT 183,199 83,682 71,281 106,736 77,435 94,164 93,050 11.94%
Tax -46,326 -15,889 -19,465 -15,514 -14,326 -14,194 -5,189 43.98%
NP 136,873 67,793 51,816 91,222 63,109 79,970 87,861 7.66%
-
NP to SH 100,729 53,967 43,397 91,156 63,109 85,742 86,792 2.51%
-
Tax Rate 25.29% 18.99% 27.31% 14.53% 18.50% 15.07% 5.58% -
Total Cost 2,125,442 173,173 213,760 171,898 64,835 30,750 167,358 52.68%
-
Net Worth 1,856,950 1,734,870 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 7.77%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,856,950 1,734,870 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 7.77%
NOSH 1,098,384 1,094,011 1,093,047 1,087,780 1,089,567 1,067,770 950,624 2.43%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 6.05% 28.13% 19.51% 34.67% 49.33% 72.23% 34.43% -
ROE 5.42% 3.11% 2.41% 4.55% 3.35% 3.74% 7.33% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 207.11 21.95 24.31 24.19 11.74 10.37 26.85 40.52%
EPS 9.22 4.91 3.97 8.38 5.79 8.03 9.13 0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.58 1.65 1.8432 1.7288 2.1442 1.246 5.30%
Adjusted Per Share Value based on latest NOSH - 1,087,780
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 73.83 7.86 8.67 8.59 4.18 3.61 8.33 43.80%
EPS 3.29 1.76 1.42 2.97 2.06 2.80 2.83 2.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.606 0.5661 0.5882 0.6543 0.6147 0.7471 0.3865 7.77%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 4.58 6.91 4.45 3.96 3.13 2.94 2.91 -
P/RPS 2.21 31.49 18.30 16.37 26.65 28.35 10.84 -23.26%
P/EPS 49.67 140.59 112.02 47.26 54.04 36.61 31.87 7.66%
EY 2.01 0.71 0.89 2.12 1.85 2.73 3.14 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 4.37 2.70 2.15 1.81 1.37 2.34 2.34%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 21/12/20 18/12/19 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 -
Price 5.42 6.44 4.19 3.76 2.88 2.90 2.81 -
P/RPS 2.62 29.35 17.24 15.54 24.53 27.97 10.47 -20.60%
P/EPS 58.78 131.03 105.47 44.87 49.72 36.11 30.78 11.37%
EY 1.70 0.76 0.95 2.23 2.01 2.77 3.25 -10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 4.08 2.54 2.04 1.67 1.35 2.26 5.90%

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