[YINSON] YoY TTM Result on 30-Apr-2018 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
27-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
30-Apr-2018 [#1]
Profit Trend
QoQ- 0.05%
YoY- 24.42%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 5,496,894 2,654,091 1,008,717 972,921 600,270 440,711 1,045,952 31.82%
PBT 701,254 317,532 347,996 361,056 257,635 308,324 261,448 17.85%
Tax -189,519 -71,968 -82,555 -68,645 -22,585 -81,250 -30,312 35.69%
NP 511,735 245,564 265,441 292,411 235,050 227,074 231,136 14.15%
-
NP to SH 380,085 206,771 227,619 292,324 234,958 236,594 227,826 8.89%
-
Tax Rate 27.03% 22.66% 23.72% 19.01% 8.77% 26.35% 11.59% -
Total Cost 4,985,159 2,408,527 743,276 680,510 365,220 213,637 814,816 35.20%
-
Net Worth 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 5.66%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 65,049 65,990 65,536 108,121 21,741 21,363 14,261 28.75%
Div Payout % 17.11% 31.91% 28.79% 36.99% 9.25% 9.03% 6.26% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 5.66%
NOSH 1,099,717 1,095,695 1,093,437 1,092,967 1,088,194 1,091,512 1,034,158 1.02%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 9.31% 9.25% 26.31% 30.05% 39.16% 51.52% 22.10% -
ROE 18.78% 12.51% 12.66% 14.43% 11.99% 14.01% 15.67% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 515.94 242.54 91.99 89.36 55.16 40.38 101.14 31.17%
EPS 35.67 18.90 20.76 26.85 21.59 21.68 22.03 8.35%
DPS 6.11 6.00 6.00 10.00 2.00 1.96 1.38 28.11%
NAPS 1.90 1.51 1.64 1.86 1.8006 1.5471 1.406 5.14%
Adjusted Per Share Value based on latest NOSH - 1,092,967
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 171.51 82.81 31.47 30.36 18.73 13.75 32.64 31.81%
EPS 11.86 6.45 7.10 9.12 7.33 7.38 7.11 8.89%
DPS 2.03 2.06 2.04 3.37 0.68 0.67 0.44 28.99%
NAPS 0.6316 0.5156 0.5611 0.6319 0.6114 0.5269 0.4537 5.66%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 5.22 5.18 4.84 3.96 3.35 2.76 2.91 -
P/RPS 1.01 2.14 5.26 4.43 6.07 6.84 2.88 -16.01%
P/EPS 14.63 27.41 23.32 14.75 15.52 12.73 13.21 1.71%
EY 6.83 3.65 4.29 6.78 6.45 7.85 7.57 -1.69%
DY 1.17 1.16 1.24 2.53 0.60 0.71 0.47 16.40%
P/NAPS 2.75 3.43 2.95 2.13 1.86 1.78 2.07 4.84%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 25/06/21 24/06/20 26/06/19 27/06/18 19/06/17 30/06/16 30/06/15 -
Price 5.00 5.95 6.19 4.65 3.40 2.73 3.05 -
P/RPS 0.97 2.45 6.73 5.20 6.16 6.76 3.02 -17.23%
P/EPS 14.02 31.49 29.82 17.32 15.75 12.59 13.84 0.21%
EY 7.13 3.18 3.35 5.77 6.35 7.94 7.22 -0.20%
DY 1.22 1.01 0.97 2.15 0.59 0.72 0.45 18.06%
P/NAPS 2.63 3.94 3.77 2.50 1.89 1.76 2.17 3.25%

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