[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2017 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
13-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- 63.35%
YoY- 61.15%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 481,722 235,178 910,156 652,762 389,642 172,413 543,255 -7.72%
PBT 176,916 75,542 361,770 287,971 181,235 76,256 213,179 -11.71%
Tax -35,989 -14,918 -69,697 -52,896 -37,382 -15,970 -16,424 68.94%
NP 140,927 60,624 292,073 235,075 143,853 60,286 196,755 -19.99%
-
NP to SH 134,099 60,431 292,179 235,039 143,883 60,286 197,048 -22.68%
-
Tax Rate 20.34% 19.75% 19.27% 18.37% 20.63% 20.94% 7.70% -
Total Cost 340,795 174,554 618,083 417,687 245,789 112,127 346,500 -1.10%
-
Net Worth 1,887,431 2,025,147 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 -2.63%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 43,640 - 129,163 65,288 43,534 - 181,018 -61.36%
Div Payout % 32.54% - 44.21% 27.78% 30.26% - 91.86% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 1,887,431 2,025,147 1,970,282 2,005,666 1,971,915 1,959,403 1,964,482 -2.63%
NOSH 1,093,017 1,092,967 1,092,808 1,088,143 1,088,373 1,088,194 1,090,470 0.15%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 29.25% 25.78% 32.09% 36.01% 36.92% 34.97% 36.22% -
ROE 7.10% 2.98% 14.83% 11.72% 7.30% 3.08% 10.03% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 44.15 21.60 84.56 59.99 35.80 15.84 49.82 -7.75%
EPS 12.29 5.55 26.85 21.60 13.22 5.54 18.07 -22.71%
DPS 4.00 0.00 12.00 6.00 4.00 0.00 16.60 -61.37%
NAPS 1.73 1.86 1.8305 1.8432 1.8118 1.8006 1.8015 -2.67%
Adjusted Per Share Value based on latest NOSH - 1,087,780
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 15.03 7.34 28.40 20.37 12.16 5.38 16.95 -7.72%
EPS 4.18 1.89 9.12 7.33 4.49 1.88 6.15 -22.75%
DPS 1.36 0.00 4.03 2.04 1.36 0.00 5.65 -61.40%
NAPS 0.5889 0.6319 0.6148 0.6258 0.6153 0.6114 0.613 -2.64%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 4.61 3.96 4.22 3.96 3.55 3.35 3.11 -
P/RPS 10.44 18.33 4.99 6.60 9.92 21.14 6.24 41.06%
P/EPS 37.51 71.35 15.55 18.33 26.85 60.47 17.21 68.34%
EY 2.67 1.40 6.43 5.45 3.72 1.65 5.81 -40.53%
DY 0.87 0.00 2.84 1.52 1.13 0.00 5.34 -70.26%
P/NAPS 2.66 2.13 2.31 2.15 1.96 1.86 1.73 33.32%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 24/09/18 27/06/18 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 -
Price 4.55 4.65 3.76 3.76 3.48 3.40 3.21 -
P/RPS 10.30 21.53 4.45 6.27 9.72 21.46 6.44 36.88%
P/EPS 37.02 83.78 13.85 17.41 26.32 61.37 17.76 63.39%
EY 2.70 1.19 7.22 5.74 3.80 1.63 5.63 -38.81%
DY 0.88 0.00 3.19 1.60 1.15 0.00 5.17 -69.38%
P/NAPS 2.63 2.50 2.05 2.04 1.92 1.89 1.78 29.81%

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