[YINSON] YoY TTM Result on 31-Jul-2018 [#2]

Announcement Date
24-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Jul-2018 [#2]
Profit Trend
QoQ- -3.4%
YoY- 9.37%
Quarter Report
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 5,555,315 3,436,231 975,612 1,002,236 703,054 456,751 863,843 36.32%
PBT 736,199 419,040 318,169 357,451 288,953 297,755 306,388 15.71%
Tax -193,326 -100,557 -78,088 -68,304 -30,790 -88,129 -28,664 37.41%
NP 542,873 318,483 240,081 289,147 258,163 209,626 277,724 11.80%
-
NP to SH 405,729 265,985 195,093 282,395 258,193 218,578 275,520 6.65%
-
Tax Rate 26.26% 24.00% 24.54% 19.11% 10.66% 29.60% 9.36% -
Total Cost 5,012,442 3,117,748 735,531 713,089 444,891 247,125 586,119 42.95%
-
Net Worth 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 3.76%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 63,930 65,812 65,803 108,221 65,281 21,363 14,261 28.37%
Div Payout % 15.76% 24.74% 33.73% 38.32% 25.28% 9.77% 5.18% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 2,162,485 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 3.76%
NOSH 1,099,737 1,097,015 1,093,675 1,093,017 1,088,502 1,089,566 1,067,820 0.49%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 9.77% 9.27% 24.61% 28.85% 36.72% 45.90% 32.15% -
ROE 18.76% 14.48% 11.18% 14.96% 13.09% 12.12% 15.90% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 521.50 314.32 88.88 91.86 64.59 41.92 80.90 36.38%
EPS 38.09 24.33 17.77 25.88 23.72 20.06 25.80 6.70%
DPS 6.00 6.00 6.00 10.00 6.00 1.96 1.34 28.35%
NAPS 2.03 1.68 1.59 1.73 1.8118 1.6554 1.6225 3.80%
Adjusted Per Share Value based on latest NOSH - 1,093,017
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 181.92 112.53 31.95 32.82 23.02 14.96 28.29 36.32%
EPS 13.29 8.71 6.39 9.25 8.46 7.16 9.02 6.66%
DPS 2.09 2.16 2.15 3.54 2.14 0.70 0.47 28.20%
NAPS 0.7081 0.6014 0.5715 0.6181 0.6458 0.5906 0.5674 3.75%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 4.78 6.27 6.95 4.61 3.55 3.07 3.06 -
P/RPS 0.92 1.99 7.82 5.02 5.50 7.32 3.78 -20.96%
P/EPS 12.55 25.77 39.10 17.81 14.97 15.30 11.86 0.94%
EY 7.97 3.88 2.56 5.61 6.68 6.53 8.43 -0.92%
DY 1.26 0.96 0.86 2.17 1.69 0.64 0.44 19.14%
P/NAPS 2.35 3.73 4.37 2.66 1.96 1.85 1.89 3.69%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 -
Price 4.90 5.64 6.70 4.55 3.48 3.25 2.90 -
P/RPS 0.94 1.79 7.54 4.95 5.39 7.75 3.58 -19.96%
P/EPS 12.87 23.18 37.70 17.58 14.67 16.20 11.24 2.28%
EY 7.77 4.31 2.65 5.69 6.82 6.17 8.90 -2.23%
DY 1.22 1.06 0.90 2.20 1.72 0.60 0.46 17.63%
P/NAPS 2.41 3.36 4.21 2.63 1.92 1.96 1.79 5.07%

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