[YINSON] YoY TTM Result on 31-Oct-2014 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- 40.72%
YoY- 435.63%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 838,230 473,975 719,344 1,079,238 865,173 858,386 701,691 3.00%
PBT 318,254 281,026 307,502 274,256 54,024 46,580 33,311 45.61%
Tax -31,978 -88,261 -37,669 -24,372 -5,350 -9,906 -6,015 32.07%
NP 286,276 192,765 269,833 249,884 48,674 36,674 27,296 47.89%
-
NP to SH 286,240 195,945 274,470 246,361 45,995 34,929 27,508 47.70%
-
Tax Rate 10.05% 31.41% 12.25% 8.89% 9.90% 21.27% 18.06% -
Total Cost 551,954 281,210 449,511 829,354 816,499 821,712 674,395 -3.28%
-
Net Worth 2,004,996 1,883,643 2,289,514 1,184,477 213,287 262,689 146,259 54.64%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 65,281 21,363 14,261 - - - - -
Div Payout % 22.81% 10.90% 5.20% - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 2,004,996 1,883,643 2,289,514 1,184,477 213,287 262,689 146,259 54.64%
NOSH 1,087,780 1,089,567 1,067,770 950,624 213,287 196,036 72,405 57.01%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 34.15% 40.67% 37.51% 23.15% 5.63% 4.27% 3.89% -
ROE 14.28% 10.40% 11.99% 20.80% 21.56% 13.30% 18.81% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 77.06 43.50 67.37 113.53 405.64 437.87 969.11 -34.39%
EPS 26.31 17.98 25.70 25.92 21.56 17.82 37.99 -5.93%
DPS 6.00 2.00 1.34 0.00 0.00 0.00 0.00 -
NAPS 1.8432 1.7288 2.1442 1.246 1.00 1.34 2.02 -1.51%
Adjusted Per Share Value based on latest NOSH - 950,624
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 26.15 14.79 22.44 33.67 26.99 26.78 21.89 3.00%
EPS 8.93 6.11 8.56 7.69 1.44 1.09 0.86 47.65%
DPS 2.04 0.67 0.44 0.00 0.00 0.00 0.00 -
NAPS 0.6256 0.5877 0.7143 0.3696 0.0665 0.082 0.0456 54.66%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 3.96 3.13 2.94 2.91 4.84 1.80 1.91 -
P/RPS 5.14 7.20 4.36 2.56 1.19 0.41 0.20 71.70%
P/EPS 15.05 17.40 11.44 11.23 22.44 10.10 5.03 20.02%
EY 6.64 5.75 8.74 8.91 4.46 9.90 19.89 -16.69%
DY 1.52 0.64 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.81 1.37 2.34 4.84 1.34 0.95 14.56%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 -
Price 3.76 2.88 2.90 2.81 6.58 2.11 1.91 -
P/RPS 4.88 6.62 4.30 2.48 1.62 0.48 0.20 70.22%
P/EPS 14.29 16.01 11.28 10.84 30.51 11.84 5.03 18.98%
EY 7.00 6.24 8.86 9.22 3.28 8.44 19.89 -15.96%
DY 1.60 0.69 0.46 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.67 1.35 2.26 6.58 1.57 0.95 13.57%

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