[YINSON] YoY TTM Result on 31-Jan-2017 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 0.56%
YoY- -12.29%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 2,519,340 1,034,899 910,156 543,255 581,911 1,083,424 941,861 17.81%
PBT 331,118 343,861 361,770 213,179 296,461 279,380 152,072 13.84%
Tax -69,821 -79,482 -69,697 -16,424 -80,640 -27,968 -8,958 40.78%
NP 261,297 264,379 292,073 196,755 215,821 251,412 143,114 10.54%
-
NP to SH 209,909 238,196 292,179 197,048 224,663 247,677 139,751 7.01%
-
Tax Rate 21.09% 23.11% 19.27% 7.70% 27.20% 10.01% 5.89% -
Total Cost 2,258,043 770,520 618,083 346,500 366,090 832,012 798,747 18.90%
-
Net Worth 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 426,742 25.20%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 65,990 65,536 108,121 21,741 21,363 14,261 - -
Div Payout % 31.44% 27.51% 37.01% 11.03% 9.51% 5.76% - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 426,742 25.20%
NOSH 1,094,745 1,093,245 1,092,808 1,087,070 1,068,198 950,743 213,371 31.31%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 10.37% 25.55% 32.09% 36.22% 37.09% 23.21% 15.19% -
ROE 12.76% 13.60% 14.83% 10.06% 12.67% 18.55% 32.75% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 228.17 94.53 84.56 49.97 54.48 113.96 441.42 -10.41%
EPS 19.01 21.76 27.15 18.13 21.03 26.05 65.50 -18.62%
DPS 6.00 6.00 10.00 2.00 2.00 1.50 0.00 -
NAPS 1.49 1.60 1.8305 1.8015 1.66 1.404 2.00 -4.78%
Adjusted Per Share Value based on latest NOSH - 1,087,070
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 78.61 32.29 28.40 16.95 18.16 33.80 29.39 17.80%
EPS 6.55 7.43 9.12 6.15 7.01 7.73 4.36 7.01%
DPS 2.06 2.04 3.37 0.68 0.67 0.44 0.00 -
NAPS 0.5133 0.5465 0.6147 0.611 0.5533 0.4165 0.1331 25.21%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 6.20 4.10 4.22 3.11 2.73 2.84 7.40 -
P/RPS 2.72 4.34 4.99 6.22 5.01 2.49 1.68 8.35%
P/EPS 32.61 18.84 15.55 17.16 12.98 10.90 11.30 19.31%
EY 3.07 5.31 6.43 5.83 7.70 9.17 8.85 -16.16%
DY 0.97 1.46 2.37 0.64 0.73 0.53 0.00 -
P/NAPS 4.16 2.56 2.31 1.73 1.64 2.02 3.70 1.97%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 27/03/19 29/03/18 30/03/17 30/03/16 27/03/15 27/03/14 -
Price 5.09 4.59 3.76 3.21 2.75 2.82 8.90 -
P/RPS 2.23 4.86 4.45 6.42 5.05 2.47 2.02 1.66%
P/EPS 26.77 21.10 13.85 17.71 13.08 10.82 13.59 11.95%
EY 3.73 4.74 7.22 5.65 7.65 9.24 7.36 -10.70%
DY 1.18 1.31 2.66 0.62 0.73 0.53 0.00 -
P/NAPS 3.42 2.87 2.05 1.78 1.66 2.01 4.45 -4.29%

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