[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2018 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
20-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 32.36%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 422,435 208,996 1,034,899 747,298 481,722 235,178 910,156 -40.13%
PBT 151,224 79,677 343,861 248,197 176,916 75,542 361,770 -44.18%
Tax -34,595 -17,991 -79,482 -55,454 -35,989 -14,918 -69,697 -37.39%
NP 116,629 61,686 264,379 192,743 140,927 60,624 292,073 -45.86%
-
NP to SH 90,996 49,854 234,896 177,496 134,099 60,431 292,179 -54.15%
-
Tax Rate 22.88% 22.58% 23.11% 22.34% 20.34% 19.75% 19.27% -
Total Cost 305,806 147,310 770,520 554,555 340,795 174,554 618,083 -37.52%
-
Net Worth 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 -7.78%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 43,907 - 65,688 65,544 43,640 - 129,163 -51.38%
Div Payout % 48.25% - 27.96% 36.93% 32.54% - 44.21% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 -7.78%
NOSH 1,093,675 1,093,437 1,093,245 1,093,047 1,093,017 1,092,967 1,092,808 0.05%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 27.61% 29.52% 25.55% 25.79% 29.25% 25.78% 32.09% -
ROE 5.21% 2.77% 13.41% 9.85% 7.10% 2.98% 14.83% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 38.48 19.06 94.53 68.41 44.15 21.60 84.56 -40.92%
EPS 8.29 4.55 21.43 16.23 12.29 5.55 26.85 -54.41%
DPS 4.00 0.00 6.00 6.00 4.00 0.00 12.00 -52.02%
NAPS 1.59 1.64 1.60 1.65 1.73 1.86 1.8305 -8.98%
Adjusted Per Share Value based on latest NOSH - 1,093,047
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 13.17 6.52 32.27 23.30 15.02 7.33 28.38 -40.14%
EPS 2.84 1.55 7.32 5.53 4.18 1.88 9.11 -54.12%
DPS 1.37 0.00 2.05 2.04 1.36 0.00 4.03 -51.38%
NAPS 0.5442 0.5607 0.5462 0.562 0.5885 0.6314 0.6143 -7.78%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 6.95 4.84 4.10 4.45 4.61 3.96 4.22 -
P/RPS 18.06 25.39 4.34 6.51 10.44 18.33 4.99 136.28%
P/EPS 83.84 106.46 19.11 27.39 37.51 71.35 15.55 208.42%
EY 1.19 0.94 5.23 3.65 2.67 1.40 6.43 -67.62%
DY 0.58 0.00 1.46 1.35 0.87 0.00 2.84 -65.42%
P/NAPS 4.37 2.95 2.56 2.70 2.66 2.13 2.31 53.13%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 25/09/19 26/06/19 27/03/19 20/12/18 24/09/18 27/06/18 29/03/18 -
Price 6.70 6.19 4.59 4.19 4.55 4.65 3.76 -
P/RPS 17.41 32.48 4.86 6.13 10.30 21.53 4.45 148.91%
P/EPS 80.82 136.15 21.39 25.79 37.02 83.78 13.85 225.17%
EY 1.24 0.73 4.67 3.88 2.70 1.19 7.22 -69.20%
DY 0.60 0.00 1.31 1.43 0.88 0.00 3.19 -67.27%
P/NAPS 4.21 3.77 2.87 2.54 2.63 2.50 2.05 61.77%

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