[YINSON] YoY TTM Result on 31-Jul-2014 [#2]

Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 13.21%
YoY- 348.94%
Quarter Report
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 703,054 456,751 863,843 1,060,799 820,947 860,310 663,400 0.97%
PBT 288,953 297,755 306,388 198,057 48,654 44,895 27,596 47.85%
Tax -30,790 -88,129 -28,664 -19,805 -6,883 -9,514 -5,915 31.61%
NP 258,163 209,626 277,724 178,252 41,771 35,381 21,681 51.05%
-
NP to SH 258,193 218,578 275,520 175,075 38,997 34,487 21,946 50.75%
-
Tax Rate 10.66% 29.60% 9.36% 10.00% 14.15% 21.19% 21.43% -
Total Cost 444,891 247,125 586,119 882,547 779,176 824,929 641,719 -5.91%
-
Net Worth 1,972,149 1,803,668 1,732,538 1,055,415 213,118 259,905 139,829 55.37%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 65,281 21,363 14,261 - - - - -
Div Payout % 25.28% 9.77% 5.18% - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 1,972,149 1,803,668 1,732,538 1,055,415 213,118 259,905 139,829 55.37%
NOSH 1,088,502 1,089,566 1,067,820 949,969 213,118 196,155 72,450 57.01%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 36.72% 45.90% 32.15% 16.80% 5.09% 4.11% 3.27% -
ROE 13.09% 12.12% 15.90% 16.59% 18.30% 13.27% 15.69% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 64.59 41.92 80.90 111.67 385.21 438.59 915.66 -35.69%
EPS 23.72 20.06 25.80 18.43 18.30 17.58 30.29 -3.98%
DPS 6.00 1.96 1.34 0.00 0.00 0.00 0.00 -
NAPS 1.8118 1.6554 1.6225 1.111 1.00 1.325 1.93 -1.04%
Adjusted Per Share Value based on latest NOSH - 949,969
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 22.94 14.91 28.19 34.62 26.79 28.07 21.65 0.96%
EPS 8.43 7.13 8.99 5.71 1.27 1.13 0.72 50.63%
DPS 2.13 0.70 0.47 0.00 0.00 0.00 0.00 -
NAPS 0.6436 0.5886 0.5654 0.3444 0.0695 0.0848 0.0456 55.39%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 3.55 3.07 3.06 2.95 4.90 2.10 2.20 -
P/RPS 5.50 7.32 3.78 2.64 1.27 0.48 0.24 68.45%
P/EPS 14.97 15.30 11.86 16.01 26.78 11.94 7.26 12.80%
EY 6.68 6.53 8.43 6.25 3.73 8.37 13.77 -11.34%
DY 1.69 0.64 0.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.85 1.89 2.66 4.90 1.58 1.14 9.44%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 -
Price 3.48 3.25 2.90 3.38 4.86 1.81 1.62 -
P/RPS 5.39 7.75 3.58 3.03 1.26 0.41 0.18 76.12%
P/EPS 14.67 16.20 11.24 18.34 26.56 10.29 5.35 18.28%
EY 6.82 6.17 8.90 5.45 3.77 9.71 18.70 -15.46%
DY 1.72 0.60 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.96 1.79 3.04 4.86 1.37 0.84 14.75%

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