[YINSON] QoQ Quarter Result on 31-Jan-2015 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 15.11%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 110,720 98,405 256,598 253,621 255,219 280,514 294,070 -47.76%
PBT 94,164 84,230 19,937 109,171 93,050 39,290 37,869 83.23%
Tax -14,194 -6,328 -9,199 -7,948 -5,189 -7,976 -6,855 62.23%
NP 79,970 77,902 10,738 101,223 87,861 31,314 31,014 87.71%
-
NP to SH 85,742 78,378 10,445 99,905 86,792 30,684 30,296 99.70%
-
Tax Rate 15.07% 7.51% 46.14% 7.28% 5.58% 20.30% 18.10% -
Total Cost 30,750 20,503 245,860 152,398 167,358 249,200 263,056 -75.99%
-
Net Worth 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 564,853 153.57%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - 14,261 - - - -
Div Payout % - - - 14.27% - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 2,289,514 1,732,538 1,454,026 1,334,844 1,184,477 1,055,415 564,853 153.57%
NOSH 1,067,770 1,067,820 1,034,158 950,743 950,624 949,969 258,277 156.92%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 72.23% 79.16% 4.18% 39.91% 34.43% 11.16% 10.55% -
ROE 3.74% 4.52% 0.72% 7.48% 7.33% 2.91% 5.36% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 10.37 9.22 24.81 26.68 26.85 29.53 113.86 -79.66%
EPS 8.03 7.34 1.01 10.51 9.13 3.23 11.73 -22.27%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.1442 1.6225 1.406 1.404 1.246 1.111 2.187 -1.30%
Adjusted Per Share Value based on latest NOSH - 950,743
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 3.45 3.07 8.00 7.91 7.96 8.75 9.17 -47.79%
EPS 2.67 2.44 0.33 3.11 2.71 0.96 0.94 100.18%
DPS 0.00 0.00 0.00 0.44 0.00 0.00 0.00 -
NAPS 0.7138 0.5402 0.4533 0.4162 0.3693 0.3291 0.1761 153.57%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 2.94 3.06 2.91 2.84 2.91 2.95 8.53 -
P/RPS 28.35 33.20 11.73 10.65 10.84 9.99 7.49 142.28%
P/EPS 36.61 41.69 288.12 27.03 31.87 91.33 72.72 -36.63%
EY 2.73 2.40 0.35 3.70 3.14 1.09 1.38 57.39%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.37 1.89 2.07 2.02 2.34 2.66 3.90 -50.11%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 29/09/15 30/06/15 27/03/15 22/12/14 26/09/14 27/06/14 -
Price 2.90 2.90 3.05 2.82 2.81 3.38 2.86 -
P/RPS 27.97 31.47 12.29 10.57 10.47 11.45 2.51 396.71%
P/EPS 36.11 39.51 301.98 26.84 30.78 104.64 24.38 29.84%
EY 2.77 2.53 0.33 3.73 3.25 0.96 4.10 -22.94%
DY 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 1.35 1.79 2.17 2.01 2.26 3.04 1.31 2.01%

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