[YINSON] YoY TTM Result on 30-Apr-2017 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
19-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- 19.24%
YoY- -0.69%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 2,654,091 1,008,717 972,921 600,270 440,711 1,045,952 1,007,635 17.50%
PBT 317,532 347,996 361,056 257,635 308,324 261,448 171,971 10.75%
Tax -71,968 -82,555 -68,645 -22,585 -81,250 -30,312 -13,869 31.54%
NP 245,564 265,441 292,411 235,050 227,074 231,136 158,102 7.60%
-
NP to SH 206,771 227,619 292,324 234,958 236,594 227,826 154,642 4.95%
-
Tax Rate 22.66% 23.72% 19.01% 8.77% 26.35% 11.59% 8.06% -
Total Cost 2,408,527 743,276 680,510 365,220 213,637 814,816 849,533 18.94%
-
Net Worth 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 516,555 21.36%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div 65,990 65,536 108,121 21,741 21,363 14,261 - -
Div Payout % 31.91% 28.79% 36.99% 9.25% 9.03% 6.26% - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 516,555 21.36%
NOSH 1,095,695 1,093,437 1,092,967 1,088,194 1,091,512 1,034,158 258,277 27.20%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 9.25% 26.31% 30.05% 39.16% 51.52% 22.10% 15.69% -
ROE 12.51% 12.66% 14.43% 11.99% 14.01% 15.67% 29.94% -
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 242.54 91.99 89.36 55.16 40.38 101.14 390.14 -7.60%
EPS 18.90 20.76 26.85 21.59 21.68 22.03 59.87 -17.46%
DPS 6.00 6.00 10.00 2.00 1.96 1.38 0.00 -
NAPS 1.51 1.64 1.86 1.8006 1.5471 1.406 2.00 -4.57%
Adjusted Per Share Value based on latest NOSH - 1,088,194
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 82.81 31.47 30.36 18.73 13.75 32.64 31.44 17.49%
EPS 6.45 7.10 9.12 7.33 7.38 7.11 4.83 4.93%
DPS 2.06 2.04 3.37 0.68 0.67 0.44 0.00 -
NAPS 0.5156 0.5611 0.6319 0.6114 0.5269 0.4537 0.1612 21.36%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 5.18 4.84 3.96 3.35 2.76 2.91 8.53 -
P/RPS 2.14 5.26 4.43 6.07 6.84 2.88 2.19 -0.38%
P/EPS 27.41 23.32 14.75 15.52 12.73 13.21 14.25 11.50%
EY 3.65 4.29 6.78 6.45 7.85 7.57 7.02 -10.31%
DY 1.16 1.24 2.53 0.60 0.71 0.47 0.00 -
P/NAPS 3.43 2.95 2.13 1.86 1.78 2.07 4.27 -3.58%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 24/06/20 26/06/19 27/06/18 19/06/17 30/06/16 30/06/15 27/06/14 -
Price 5.95 6.19 4.65 3.40 2.73 3.05 2.86 -
P/RPS 2.45 6.73 5.20 6.16 6.76 3.02 0.73 22.33%
P/EPS 31.49 29.82 17.32 15.75 12.59 13.84 4.78 36.87%
EY 3.18 3.35 5.77 6.35 7.94 7.22 20.94 -26.93%
DY 1.01 0.97 2.15 0.59 0.72 0.45 0.00 -
P/NAPS 3.94 3.77 2.50 1.89 1.76 2.17 1.43 18.38%

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