[YINSON] YoY TTM Result on 30-Apr-2016 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 5.31%
YoY- 3.85%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 1,008,717 972,921 600,270 440,711 1,045,952 1,007,635 829,365 3.31%
PBT 347,996 361,056 257,635 308,324 261,448 171,971 48,322 38.94%
Tax -82,555 -68,645 -22,585 -81,250 -30,312 -13,869 -7,031 50.73%
NP 265,441 292,411 235,050 227,074 231,136 158,102 41,291 36.34%
-
NP to SH 227,619 292,324 234,958 236,594 227,826 154,642 38,593 34.39%
-
Tax Rate 23.72% 19.01% 8.77% 26.35% 11.59% 8.06% 14.55% -
Total Cost 743,276 680,510 365,220 213,637 814,816 849,533 788,074 -0.97%
-
Net Worth 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 516,555 293,316 35.26%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 65,536 108,121 21,741 21,363 14,261 - - -
Div Payout % 28.79% 36.99% 9.25% 9.03% 6.26% - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 516,555 293,316 35.26%
NOSH 1,093,437 1,092,967 1,088,194 1,091,512 1,034,158 258,277 200,325 32.67%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 26.31% 30.05% 39.16% 51.52% 22.10% 15.69% 4.98% -
ROE 12.66% 14.43% 11.99% 14.01% 15.67% 29.94% 13.16% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 91.99 89.36 55.16 40.38 101.14 390.14 414.01 -22.16%
EPS 20.76 26.85 21.59 21.68 22.03 59.87 19.27 1.24%
DPS 6.00 10.00 2.00 1.96 1.38 0.00 0.00 -
NAPS 1.64 1.86 1.8006 1.5471 1.406 2.00 1.4642 1.90%
Adjusted Per Share Value based on latest NOSH - 1,091,512
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 31.47 30.36 18.73 13.75 32.64 31.44 25.88 3.31%
EPS 7.10 9.12 7.33 7.38 7.11 4.83 1.20 34.46%
DPS 2.04 3.37 0.68 0.67 0.44 0.00 0.00 -
NAPS 0.5611 0.6319 0.6114 0.5269 0.4537 0.1612 0.0915 35.27%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 4.84 3.96 3.35 2.76 2.91 8.53 2.79 -
P/RPS 5.26 4.43 6.07 6.84 2.88 2.19 0.67 40.95%
P/EPS 23.32 14.75 15.52 12.73 13.21 14.25 14.48 8.26%
EY 4.29 6.78 6.45 7.85 7.57 7.02 6.91 -7.63%
DY 1.24 2.53 0.60 0.71 0.47 0.00 0.00 -
P/NAPS 2.95 2.13 1.86 1.78 2.07 4.27 1.91 7.51%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 26/06/19 27/06/18 19/06/17 30/06/16 30/06/15 27/06/14 28/06/13 -
Price 6.19 4.65 3.40 2.73 3.05 2.86 4.72 -
P/RPS 6.73 5.20 6.16 6.76 3.02 0.73 1.14 34.41%
P/EPS 29.82 17.32 15.75 12.59 13.84 4.78 24.50 3.32%
EY 3.35 5.77 6.35 7.94 7.22 20.94 4.08 -3.23%
DY 0.97 2.15 0.59 0.72 0.45 0.00 0.00 -
P/NAPS 3.77 2.50 1.89 1.76 2.17 1.43 3.22 2.66%

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