[YINSON] YoY TTM Result on 30-Apr-2015 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -8.01%
YoY- 47.32%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 972,921 600,270 440,711 1,045,952 1,007,635 829,365 783,172 3.68%
PBT 361,056 257,635 308,324 261,448 171,971 48,322 38,256 45.34%
Tax -68,645 -22,585 -81,250 -30,312 -13,869 -7,031 -8,145 42.63%
NP 292,411 235,050 227,074 231,136 158,102 41,291 30,111 46.03%
-
NP to SH 292,324 234,958 236,594 227,826 154,642 38,593 30,110 46.03%
-
Tax Rate 19.01% 8.77% 26.35% 11.59% 8.06% 14.55% 21.29% -
Total Cost 680,510 365,220 213,637 814,816 849,533 788,074 753,061 -1.67%
-
Net Worth 2,025,147 1,959,403 1,688,678 1,454,026 516,555 293,316 238,733 42.78%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 108,121 21,741 21,363 14,261 - - - -
Div Payout % 36.99% 9.25% 9.03% 6.26% - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 2,025,147 1,959,403 1,688,678 1,454,026 516,555 293,316 238,733 42.78%
NOSH 1,092,967 1,088,194 1,091,512 1,034,158 258,277 200,325 187,978 34.07%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 30.05% 39.16% 51.52% 22.10% 15.69% 4.98% 3.84% -
ROE 14.43% 11.99% 14.01% 15.67% 29.94% 13.16% 12.61% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 89.36 55.16 40.38 101.14 390.14 414.01 416.63 -22.62%
EPS 26.85 21.59 21.68 22.03 59.87 19.27 16.02 8.98%
DPS 10.00 2.00 1.96 1.38 0.00 0.00 0.00 -
NAPS 1.86 1.8006 1.5471 1.406 2.00 1.4642 1.27 6.56%
Adjusted Per Share Value based on latest NOSH - 1,034,158
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 30.36 18.73 13.75 32.64 31.44 25.88 24.44 3.67%
EPS 9.12 7.33 7.38 7.11 4.83 1.20 0.94 46.01%
DPS 3.37 0.68 0.67 0.44 0.00 0.00 0.00 -
NAPS 0.6319 0.6114 0.5269 0.4537 0.1612 0.0915 0.0745 42.78%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 3.96 3.35 2.76 2.91 8.53 2.79 1.78 -
P/RPS 4.43 6.07 6.84 2.88 2.19 0.67 0.43 47.48%
P/EPS 14.75 15.52 12.73 13.21 14.25 14.48 11.11 4.83%
EY 6.78 6.45 7.85 7.57 7.02 6.91 9.00 -4.60%
DY 2.53 0.60 0.71 0.47 0.00 0.00 0.00 -
P/NAPS 2.13 1.86 1.78 2.07 4.27 1.91 1.40 7.24%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 27/06/18 19/06/17 30/06/16 30/06/15 27/06/14 28/06/13 29/06/12 -
Price 4.65 3.40 2.73 3.05 2.86 4.72 2.15 -
P/RPS 5.20 6.16 6.76 3.02 0.73 1.14 0.52 46.75%
P/EPS 17.32 15.75 12.59 13.84 4.78 24.50 13.42 4.34%
EY 5.77 6.35 7.94 7.22 20.94 4.08 7.45 -4.16%
DY 2.15 0.59 0.72 0.45 0.00 0.00 0.00 -
P/NAPS 2.50 1.89 1.76 2.17 1.43 3.22 1.69 6.74%

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