[YINSON] YoY TTM Result on 31-Jul-2017 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- 9.89%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 3,436,231 975,612 1,002,236 703,054 456,751 863,843 1,060,799 21.61%
PBT 419,040 318,169 357,451 288,953 297,755 306,388 198,057 13.29%
Tax -100,557 -78,088 -68,304 -30,790 -88,129 -28,664 -19,805 31.06%
NP 318,483 240,081 289,147 258,163 209,626 277,724 178,252 10.14%
-
NP to SH 265,985 195,093 282,395 258,193 218,578 275,520 175,075 7.21%
-
Tax Rate 24.00% 24.54% 19.11% 10.66% 29.60% 9.36% 10.00% -
Total Cost 3,117,748 735,531 713,089 444,891 247,125 586,119 882,547 23.38%
-
Net Worth 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 9.66%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 65,812 65,803 108,221 65,281 21,363 14,261 - -
Div Payout % 24.74% 33.73% 38.32% 25.28% 9.77% 5.18% - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 9.66%
NOSH 1,097,015 1,093,675 1,093,017 1,088,502 1,089,566 1,067,820 949,969 2.42%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 9.27% 24.61% 28.85% 36.72% 45.90% 32.15% 16.80% -
ROE 14.48% 11.18% 14.96% 13.09% 12.12% 15.90% 16.59% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 314.32 88.88 91.86 64.59 41.92 80.90 111.67 18.80%
EPS 24.33 17.77 25.88 23.72 20.06 25.80 18.43 4.73%
DPS 6.00 6.00 10.00 6.00 1.96 1.34 0.00 -
NAPS 1.68 1.59 1.73 1.8118 1.6554 1.6225 1.111 7.12%
Adjusted Per Share Value based on latest NOSH - 1,088,502
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 107.91 30.64 31.47 22.08 14.34 27.13 33.31 21.61%
EPS 8.35 6.13 8.87 8.11 6.86 8.65 5.50 7.19%
DPS 2.07 2.07 3.40 2.05 0.67 0.45 0.00 -
NAPS 0.5768 0.5481 0.5927 0.6193 0.5664 0.5441 0.3314 9.66%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 6.27 6.95 4.61 3.55 3.07 3.06 2.95 -
P/RPS 1.99 7.82 5.02 5.50 7.32 3.78 2.64 -4.59%
P/EPS 25.77 39.10 17.81 14.97 15.30 11.86 16.01 8.24%
EY 3.88 2.56 5.61 6.68 6.53 8.43 6.25 -7.63%
DY 0.96 0.86 2.17 1.69 0.64 0.44 0.00 -
P/NAPS 3.73 4.37 2.66 1.96 1.85 1.89 2.66 5.79%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 -
Price 5.64 6.70 4.55 3.48 3.25 2.90 3.38 -
P/RPS 1.79 7.54 4.95 5.39 7.75 3.58 3.03 -8.39%
P/EPS 23.18 37.70 17.58 14.67 16.20 11.24 18.34 3.97%
EY 4.31 2.65 5.69 6.82 6.17 8.90 5.45 -3.83%
DY 1.06 0.90 2.20 1.72 0.60 0.46 0.00 -
P/NAPS 3.36 4.21 2.63 1.92 1.96 1.79 3.04 1.68%

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