[YINSON] YoY Annualized 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- 8.9%
YoY- 61.15%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 4,802,188 884,534 996,397 870,349 477,049 410,946 1,106,404 27.69%
PBT 563,126 313,208 330,929 383,961 243,861 259,506 226,945 16.33%
Tax -148,876 -67,312 -73,938 -70,528 -49,789 -34,693 -26,693 33.13%
NP 414,250 245,896 256,990 313,433 194,072 224,813 200,252 12.86%
-
NP to SH 330,401 193,284 236,661 313,385 194,462 232,753 197,029 8.98%
-
Tax Rate 26.44% 21.49% 22.34% 18.37% 20.42% 13.37% 11.76% -
Total Cost 4,387,937 638,638 739,406 556,916 282,977 186,133 906,152 30.03%
-
Net Worth 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 7.78%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 58,257 58,561 87,393 87,051 - - - -
Div Payout % 17.63% 30.30% 36.93% 27.78% - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,856,950 1,734,870 1,802,483 2,005,666 1,883,643 2,287,911 1,184,076 7.78%
NOSH 1,098,384 1,094,011 1,093,047 1,088,143 1,089,567 1,067,023 950,302 2.44%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 8.63% 27.80% 25.79% 36.01% 40.68% 54.71% 18.10% -
ROE 17.79% 11.14% 13.13% 15.63% 10.32% 10.17% 16.64% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 439.63 80.56 91.21 79.98 43.78 38.51 116.43 24.76%
EPS 30.25 17.60 21.64 28.80 17.84 21.81 20.73 6.49%
DPS 5.33 5.33 8.00 8.00 0.00 0.00 0.00 -
NAPS 1.70 1.58 1.65 1.8432 1.7288 2.1442 1.246 5.30%
Adjusted Per Share Value based on latest NOSH - 1,087,780
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 149.73 27.58 31.07 27.14 14.87 12.81 34.50 27.68%
EPS 10.30 6.03 7.38 9.77 6.06 7.26 6.14 8.99%
DPS 1.82 1.83 2.72 2.71 0.00 0.00 0.00 -
NAPS 0.579 0.5409 0.562 0.6253 0.5873 0.7133 0.3692 7.78%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 4.58 6.91 4.45 3.96 3.13 2.94 2.91 -
P/RPS 1.04 8.58 4.88 4.95 7.15 7.63 2.50 -13.58%
P/EPS 15.14 39.25 20.54 13.75 17.54 13.48 14.04 1.26%
EY 6.60 2.55 4.87 7.27 5.70 7.42 7.12 -1.25%
DY 1.16 0.77 1.80 2.02 0.00 0.00 0.00 -
P/NAPS 2.69 4.37 2.70 2.15 1.81 1.37 2.34 2.34%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 21/12/20 18/12/19 20/12/18 13/12/17 20/12/16 28/12/15 22/12/14 -
Price 5.42 6.44 4.19 3.76 2.88 2.90 2.81 -
P/RPS 1.23 7.99 4.59 4.70 6.58 7.53 2.41 -10.59%
P/EPS 17.92 36.58 19.34 13.06 16.14 13.29 13.55 4.76%
EY 5.58 2.73 5.17 7.66 6.20 7.52 7.38 -4.54%
DY 0.98 0.83 1.91 2.13 0.00 0.00 0.00 -
P/NAPS 3.19 4.08 2.54 2.04 1.67 1.35 2.26 5.90%

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