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

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
20-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 4.55%
YoY- -26.4%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 240,966 265,576 263,120 127,944 110,720 255,219 236,780 0.29%
PBT 83,682 71,281 106,736 77,435 94,164 93,050 16,851 30.60%
Tax -15,889 -19,465 -15,514 -14,326 -14,194 -5,189 -622 71.57%
NP 67,793 51,816 91,222 63,109 79,970 87,861 16,229 26.89%
-
NP to SH 53,967 43,397 91,156 63,109 85,742 86,792 15,506 23.09%
-
Tax Rate 18.99% 27.31% 14.53% 18.50% 15.07% 5.58% 3.69% -
Total Cost 173,173 213,760 171,898 64,835 30,750 167,358 220,551 -3.94%
-
Net Worth 1,734,870 1,802,483 2,004,996 1,883,643 2,289,514 1,184,477 355,550 30.21%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,184,477 355,550 30.21%
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 28.13% 19.51% 34.67% 49.33% 72.23% 34.43% 6.85% -
ROE 3.11% 2.41% 4.55% 3.35% 3.74% 7.33% 4.36% -
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 21.95 24.31 24.19 11.74 10.37 26.85 111.01 -23.66%
EPS 4.91 3.97 8.38 5.79 8.03 9.13 7.27 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.65 1.8432 1.7288 2.1442 1.246 1.667 -0.88%
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 7.52 8.29 8.21 3.99 3.45 7.96 7.39 0.29%
EPS 1.68 1.35 2.84 1.97 2.68 2.71 0.48 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5413 0.5624 0.6256 0.5877 0.7144 0.3696 0.1109 30.22%
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 31.49 18.30 16.37 26.65 28.35 10.84 4.36 39.01%
P/EPS 140.59 112.02 47.26 54.04 36.61 31.87 66.57 13.26%
EY 0.71 0.89 2.12 1.85 2.73 3.14 1.50 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 2.70 2.15 1.81 1.37 2.34 2.90 7.06%
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 29.35 17.24 15.54 24.53 27.97 10.47 5.93 30.52%
P/EPS 131.03 105.47 44.87 49.72 36.11 30.78 90.51 6.35%
EY 0.76 0.95 2.23 2.01 2.77 3.25 1.10 -5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 2.54 2.04 1.67 1.35 2.26 3.95 0.54%

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