[YINSON] YoY TTM Result on 31-Oct-2015 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -0.38%
YoY- 11.41%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 1,004,692 838,230 473,975 719,344 1,079,238 865,173 858,386 2.65%
PBT 321,996 318,254 281,026 307,502 274,256 54,024 46,580 37.99%
Tax -72,255 -31,978 -88,261 -37,669 -24,372 -5,350 -9,906 39.23%
NP 249,741 286,276 192,765 269,833 249,884 48,674 36,674 37.65%
-
NP to SH 234,636 286,240 195,945 274,470 246,361 45,995 34,929 37.34%
-
Tax Rate 22.44% 10.05% 31.41% 12.25% 8.89% 9.90% 21.27% -
Total Cost 754,951 551,954 281,210 449,511 829,354 816,499 821,712 -1.40%
-
Net Worth 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 213,287 262,689 37.82%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div 108,221 65,281 21,363 14,261 - - - -
Div Payout % 46.12% 22.81% 10.90% 5.20% - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 213,287 262,689 37.82%
NOSH 1,093,047 1,087,780 1,089,567 1,067,770 950,624 213,287 196,036 33.14%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 24.86% 34.15% 40.67% 37.51% 23.15% 5.63% 4.27% -
ROE 13.02% 14.28% 10.40% 11.99% 20.80% 21.56% 13.30% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 91.97 77.06 43.50 67.37 113.53 405.64 437.87 -22.89%
EPS 21.48 26.31 17.98 25.70 25.92 21.56 17.82 3.16%
DPS 10.00 6.00 2.00 1.34 0.00 0.00 0.00 -
NAPS 1.65 1.8432 1.7288 2.1442 1.246 1.00 1.34 3.52%
Adjusted Per Share Value based on latest NOSH - 1,067,770
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 31.35 26.15 14.79 22.44 33.67 26.99 26.78 2.65%
EPS 7.32 8.93 6.11 8.56 7.69 1.44 1.09 37.33%
DPS 3.38 2.04 0.67 0.44 0.00 0.00 0.00 -
NAPS 0.5624 0.6256 0.5877 0.7143 0.3696 0.0665 0.082 37.81%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 4.45 3.96 3.13 2.94 2.91 4.84 1.80 -
P/RPS 4.84 5.14 7.20 4.36 2.56 1.19 0.41 50.86%
P/EPS 20.72 15.05 17.40 11.44 11.23 22.44 10.10 12.71%
EY 4.83 6.64 5.75 8.74 8.91 4.46 9.90 -11.26%
DY 2.25 1.52 0.64 0.45 0.00 0.00 0.00 -
P/NAPS 2.70 2.15 1.81 1.37 2.34 4.84 1.34 12.37%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 -
Price 4.19 3.76 2.88 2.90 2.81 6.58 2.11 -
P/RPS 4.56 4.88 6.62 4.30 2.48 1.62 0.48 45.50%
P/EPS 19.51 14.29 16.01 11.28 10.84 30.51 11.84 8.67%
EY 5.13 7.00 6.24 8.86 9.22 3.28 8.44 -7.95%
DY 2.39 1.60 0.69 0.46 0.00 0.00 0.00 -
P/NAPS 2.54 2.04 1.67 1.35 2.26 6.58 1.57 8.34%

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