[YINSON] YoY TTM Result on 31-Jul-2016 [#2]

Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jul-2016 [#2]
Profit Trend
QoQ- -7.61%
YoY- -20.67%
Quarter Report
View:
Show?
TTM Result
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Revenue 975,612 1,002,236 703,054 456,751 863,843 1,060,799 820,947 2.91%
PBT 318,169 357,451 288,953 297,755 306,388 198,057 48,654 36.72%
Tax -78,088 -68,304 -30,790 -88,129 -28,664 -19,805 -6,883 49.87%
NP 240,081 289,147 258,163 209,626 277,724 178,252 41,771 33.82%
-
NP to SH 195,093 282,395 258,193 218,578 275,520 175,075 38,997 30.76%
-
Tax Rate 24.54% 19.11% 10.66% 29.60% 9.36% 10.00% 14.15% -
Total Cost 735,531 713,089 444,891 247,125 586,119 882,547 779,176 -0.95%
-
Net Worth 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 213,118 41.95%
Dividend
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Div 65,803 108,221 65,281 21,363 14,261 - - -
Div Payout % 33.73% 38.32% 25.28% 9.77% 5.18% - - -
Equity
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 213,118 41.95%
NOSH 1,093,675 1,093,017 1,088,502 1,089,566 1,067,820 949,969 213,118 31.31%
Ratio Analysis
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
NP Margin 24.61% 28.85% 36.72% 45.90% 32.15% 16.80% 5.09% -
ROE 11.18% 14.96% 13.09% 12.12% 15.90% 16.59% 18.30% -
Per Share
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 88.88 91.86 64.59 41.92 80.90 111.67 385.21 -21.67%
EPS 17.77 25.88 23.72 20.06 25.80 18.43 18.30 -0.48%
DPS 6.00 10.00 6.00 1.96 1.34 0.00 0.00 -
NAPS 1.59 1.73 1.8118 1.6554 1.6225 1.111 1.00 8.03%
Adjusted Per Share Value based on latest NOSH - 1,089,566
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
RPS 31.84 32.71 22.94 14.91 28.19 34.62 26.79 2.91%
EPS 6.37 9.22 8.43 7.13 8.99 5.71 1.27 30.81%
DPS 2.15 3.53 2.13 0.70 0.47 0.00 0.00 -
NAPS 0.5695 0.6159 0.6436 0.5886 0.5654 0.3444 0.0695 41.96%
Price Multiplier on Financial Quarter End Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 -
Price 6.95 4.61 3.55 3.07 3.06 2.95 4.90 -
P/RPS 7.82 5.02 5.50 7.32 3.78 2.64 1.27 35.36%
P/EPS 39.10 17.81 14.97 15.30 11.86 16.01 26.78 6.50%
EY 2.56 5.61 6.68 6.53 8.43 6.25 3.73 -6.07%
DY 0.86 2.17 1.69 0.64 0.44 0.00 0.00 -
P/NAPS 4.37 2.66 1.96 1.85 1.89 2.66 4.90 -1.88%
Price Multiplier on Announcement Date
31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 CAGR
Date 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 26/09/13 -
Price 6.70 4.55 3.48 3.25 2.90 3.38 4.86 -
P/RPS 7.54 4.95 5.39 7.75 3.58 3.03 1.26 34.72%
P/EPS 37.70 17.58 14.67 16.20 11.24 18.34 26.56 6.00%
EY 2.65 5.69 6.82 6.17 8.90 5.45 3.77 -5.70%
DY 0.90 2.20 1.72 0.60 0.46 0.00 0.00 -
P/NAPS 4.21 2.63 1.92 1.96 1.79 3.04 4.86 -2.36%

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