[YINSON] YoY TTM Result on 31-Jan-2014 [#4]

Announcement Date
27-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jan-2014 [#4]
Profit Trend
QoQ- 203.84%
YoY- 312.44%
Quarter Report
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 543,255 581,911 1,083,424 941,861 865,221 715,824 640,818 -2.71%
PBT 213,179 296,461 279,380 152,072 44,439 32,769 25,042 42.84%
Tax -16,424 -80,640 -27,968 -8,958 -8,156 -6,539 -6,764 15.91%
NP 196,755 215,821 251,412 143,114 36,283 26,230 18,278 48.53%
-
NP to SH 197,048 224,663 247,677 139,751 33,884 26,569 18,541 48.22%
-
Tax Rate 7.70% 27.20% 10.01% 5.89% 18.35% 19.95% 27.01% -
Total Cost 346,500 366,090 832,012 798,747 828,938 689,594 622,540 -9.29%
-
Net Worth 1,958,356 1,773,208 1,334,844 426,742 279,327 144,858 121,874 58.78%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 21,741 21,363 14,261 - - - - -
Div Payout % 11.03% 9.51% 5.76% - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 1,958,356 1,773,208 1,334,844 426,742 279,327 144,858 121,874 58.78%
NOSH 1,087,070 1,068,198 950,743 213,371 196,294 72,429 68,468 58.46%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 36.22% 37.09% 23.21% 15.19% 4.19% 3.66% 2.85% -
ROE 10.06% 12.67% 18.55% 32.75% 12.13% 18.34% 15.21% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 49.97 54.48 113.96 441.42 440.78 988.30 935.93 -38.60%
EPS 18.13 21.03 26.05 65.50 17.26 36.68 27.08 -6.46%
DPS 2.00 2.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.8015 1.66 1.404 2.00 1.423 2.00 1.78 0.20%
Adjusted Per Share Value based on latest NOSH - 213,371
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 17.73 18.99 35.36 30.74 28.23 23.36 20.91 -2.70%
EPS 6.43 7.33 8.08 4.56 1.11 0.87 0.61 48.02%
DPS 0.71 0.70 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.6391 0.5786 0.4356 0.1393 0.0912 0.0473 0.0398 58.76%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 3.11 2.73 2.84 7.40 2.20 1.99 0.98 -
P/RPS 6.22 5.01 2.49 1.68 0.50 0.20 0.10 98.92%
P/EPS 17.16 12.98 10.90 11.30 12.74 5.42 3.62 29.57%
EY 5.83 7.70 9.17 8.85 7.85 18.43 27.63 -22.82%
DY 0.64 0.73 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.64 2.02 3.70 1.55 1.00 0.55 21.02%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/03/17 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 29/03/11 -
Price 3.21 2.75 2.82 8.90 2.54 1.73 1.01 -
P/RPS 6.42 5.05 2.47 2.02 0.58 0.18 0.11 96.82%
P/EPS 17.71 13.08 10.82 13.59 14.71 4.72 3.73 29.61%
EY 5.65 7.65 9.24 7.36 6.80 21.20 26.81 -22.83%
DY 0.62 0.73 0.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.66 2.01 4.45 1.78 0.87 0.57 20.87%

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