[YINSON] YoY TTM Result on 31-Jul-2015 [#2]

Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 20.93%
YoY- 57.37%
Quarter Report
View:
Show?
TTM Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 1,002,236 703,054 456,751 863,843 1,060,799 820,947 860,310 2.57%
PBT 357,451 288,953 297,755 306,388 198,057 48,654 44,895 41.28%
Tax -68,304 -30,790 -88,129 -28,664 -19,805 -6,883 -9,514 38.87%
NP 289,147 258,163 209,626 277,724 178,252 41,771 35,381 41.90%
-
NP to SH 282,395 258,193 218,578 275,520 175,075 38,997 34,487 41.94%
-
Tax Rate 19.11% 10.66% 29.60% 9.36% 10.00% 14.15% 21.19% -
Total Cost 713,089 444,891 247,125 586,119 882,547 779,176 824,929 -2.39%
-
Net Worth 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 213,118 259,905 39.13%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div 108,221 65,281 21,363 14,261 - - - -
Div Payout % 38.32% 25.28% 9.77% 5.18% - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 213,118 259,905 39.13%
NOSH 1,093,017 1,088,502 1,089,566 1,067,820 949,969 213,118 196,155 33.13%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 28.85% 36.72% 45.90% 32.15% 16.80% 5.09% 4.11% -
ROE 14.96% 13.09% 12.12% 15.90% 16.59% 18.30% 13.27% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 91.86 64.59 41.92 80.90 111.67 385.21 438.59 -22.92%
EPS 25.88 23.72 20.06 25.80 18.43 18.30 17.58 6.65%
DPS 10.00 6.00 1.96 1.34 0.00 0.00 0.00 -
NAPS 1.73 1.8118 1.6554 1.6225 1.111 1.00 1.325 4.54%
Adjusted Per Share Value based on latest NOSH - 1,067,820
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 31.47 22.08 14.34 27.13 33.31 25.78 27.02 2.57%
EPS 8.87 8.11 6.86 8.65 5.50 1.22 1.08 42.01%
DPS 3.40 2.05 0.67 0.45 0.00 0.00 0.00 -
NAPS 0.5927 0.6193 0.5664 0.5441 0.3314 0.0669 0.0816 39.14%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 4.61 3.55 3.07 3.06 2.95 4.90 2.10 -
P/RPS 5.02 5.50 7.32 3.78 2.64 1.27 0.48 47.85%
P/EPS 17.81 14.97 15.30 11.86 16.01 26.78 11.94 6.88%
EY 5.61 6.68 6.53 8.43 6.25 3.73 8.37 -6.44%
DY 2.17 1.69 0.64 0.44 0.00 0.00 0.00 -
P/NAPS 2.66 1.96 1.85 1.89 2.66 4.90 1.58 9.06%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 -
Price 4.55 3.48 3.25 2.90 3.38 4.86 1.81 -
P/RPS 4.95 5.39 7.75 3.58 3.03 1.26 0.41 51.43%
P/EPS 17.58 14.67 16.20 11.24 18.34 26.56 10.29 9.33%
EY 5.69 6.82 6.17 8.90 5.45 3.77 9.71 -8.51%
DY 2.20 1.72 0.60 0.46 0.00 0.00 0.00 -
P/NAPS 2.63 1.92 1.96 1.79 3.04 4.86 1.37 11.47%

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