[YINSON] YoY TTM Result on 31-Jan-2018 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- 2.07%
YoY- 48.28%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 4,848,641 2,519,340 1,034,899 910,156 543,255 581,911 1,083,424 28.34%
PBT 580,345 331,118 343,861 361,770 213,179 296,461 279,380 12.94%
Tax -167,657 -69,821 -79,482 -69,697 -16,424 -80,640 -27,968 34.74%
NP 412,688 261,297 264,379 292,073 196,755 215,821 251,412 8.60%
-
NP to SH 314,801 209,909 238,196 292,179 197,048 224,663 247,677 4.07%
-
Tax Rate 28.89% 21.09% 23.11% 19.27% 7.70% 27.20% 10.01% -
Total Cost 4,435,953 2,258,043 770,520 618,083 346,500 366,090 832,012 32.13%
-
Net Worth 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 4.91%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 65,049 65,990 65,536 108,121 21,741 21,363 14,261 28.75%
Div Payout % 20.66% 31.44% 27.51% 37.01% 11.03% 9.51% 5.76% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 4.91%
NOSH 1,099,519 1,094,745 1,093,245 1,092,808 1,087,070 1,068,198 950,743 2.45%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 8.51% 10.37% 25.55% 32.09% 36.22% 37.09% 23.21% -
ROE 17.68% 12.76% 13.60% 14.83% 10.06% 12.67% 18.55% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 454.84 228.17 94.53 84.56 49.97 54.48 113.96 25.91%
EPS 29.53 19.01 21.76 27.15 18.13 21.03 26.05 2.10%
DPS 6.10 6.00 6.00 10.00 2.00 2.00 1.50 26.31%
NAPS 1.67 1.49 1.60 1.8305 1.8015 1.66 1.404 2.93%
Adjusted Per Share Value based on latest NOSH - 1,092,808
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 151.29 78.61 32.29 28.40 16.95 18.16 33.80 28.34%
EPS 9.82 6.55 7.43 9.12 6.15 7.01 7.73 4.06%
DPS 2.03 2.06 2.04 3.37 0.68 0.67 0.44 28.99%
NAPS 0.5555 0.5133 0.5466 0.6148 0.611 0.5533 0.4165 4.91%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 5.20 6.20 4.10 4.22 3.11 2.73 2.84 -
P/RPS 1.14 2.72 4.34 4.99 6.22 5.01 2.49 -12.19%
P/EPS 17.61 32.61 18.84 15.55 17.16 12.98 10.90 8.31%
EY 5.68 3.07 5.31 6.43 5.83 7.70 9.17 -7.66%
DY 1.17 0.97 1.46 2.37 0.64 0.73 0.53 14.09%
P/NAPS 3.11 4.16 2.56 2.31 1.73 1.64 2.02 7.44%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 25/03/21 25/03/20 27/03/19 29/03/18 30/03/17 30/03/16 27/03/15 -
Price 5.40 5.09 4.59 3.76 3.21 2.75 2.82 -
P/RPS 1.19 2.23 4.86 4.45 6.42 5.05 2.47 -11.44%
P/EPS 18.29 26.77 21.10 13.85 17.71 13.08 10.82 9.13%
EY 5.47 3.73 4.74 7.22 5.65 7.65 9.24 -8.35%
DY 1.13 1.18 1.31 2.66 0.62 0.73 0.53 13.43%
P/NAPS 3.23 3.42 2.87 2.05 1.78 1.66 2.01 8.21%

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