[YINSON] YoY TTM Result on 31-Oct-2016 [#3]

Announcement Date
20-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- -10.35%
YoY- -28.61%
Quarter Report
View:
Show?
TTM Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 951,002 1,004,692 838,230 473,975 719,344 1,079,238 865,173 1.58%
PBT 330,570 321,996 318,254 281,026 307,502 274,256 54,024 35.22%
Tax -74,512 -72,255 -31,978 -88,261 -37,669 -24,372 -5,350 55.08%
NP 256,058 249,741 286,276 192,765 269,833 249,884 48,674 31.86%
-
NP to SH 205,663 234,636 286,240 195,945 274,470 246,361 45,995 28.33%
-
Tax Rate 22.54% 22.44% 10.05% 31.41% 12.25% 8.89% 9.90% -
Total Cost 694,944 754,951 551,954 281,210 449,511 829,354 816,499 -2.64%
-
Net Worth 1,734,870 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 213,287 41.79%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div 65,803 108,221 65,281 21,363 14,261 - - -
Div Payout % 32.00% 46.12% 22.81% 10.90% 5.20% - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 1,734,870 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 213,287 41.79%
NOSH 1,094,011 1,093,047 1,087,780 1,089,567 1,067,770 950,624 213,287 31.30%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 26.93% 24.86% 34.15% 40.67% 37.51% 23.15% 5.63% -
ROE 11.85% 13.02% 14.28% 10.40% 11.99% 20.80% 21.56% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 86.61 91.97 77.06 43.50 67.37 113.53 405.64 -22.68%
EPS 18.73 21.48 26.31 17.98 25.70 25.92 21.56 -2.31%
DPS 6.00 10.00 6.00 2.00 1.34 0.00 0.00 -
NAPS 1.58 1.65 1.8432 1.7288 2.1442 1.246 1.00 7.91%
Adjusted Per Share Value based on latest NOSH - 1,089,567
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 29.86 31.55 26.32 14.88 22.59 33.89 27.17 1.58%
EPS 6.46 7.37 8.99 6.15 8.62 7.74 1.44 28.40%
DPS 2.07 3.40 2.05 0.67 0.45 0.00 0.00 -
NAPS 0.5447 0.566 0.6295 0.5914 0.7189 0.3719 0.067 41.77%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 6.91 4.45 3.96 3.13 2.94 2.91 4.84 -
P/RPS 7.98 4.84 5.14 7.20 4.36 2.56 1.19 37.30%
P/EPS 36.89 20.72 15.05 17.40 11.44 11.23 22.44 8.63%
EY 2.71 4.83 6.64 5.75 8.74 8.91 4.46 -7.96%
DY 0.87 2.25 1.52 0.64 0.45 0.00 0.00 -
P/NAPS 4.37 2.70 2.15 1.81 1.37 2.34 4.84 -1.68%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 18/12/19 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 30/12/13 -
Price 6.44 4.19 3.76 2.88 2.90 2.81 6.58 -
P/RPS 7.44 4.56 4.88 6.62 4.30 2.48 1.62 28.91%
P/EPS 34.38 19.51 14.29 16.01 11.28 10.84 30.51 2.00%
EY 2.91 5.13 7.00 6.24 8.86 9.22 3.28 -1.97%
DY 0.93 2.39 1.60 0.69 0.46 0.00 0.00 -
P/NAPS 4.08 2.54 2.04 1.67 1.35 2.26 6.58 -7.65%

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