[YINSON] QoQ Quarter Result on 2017-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 257,394 263,120 217,229 172,413 185,468 127,944 114,445 71.41% QoQ % -2.18% 21.13% 25.99% -7.04% 44.96% 11.80% - Horiz. % 224.91% 229.91% 189.81% 150.65% 162.06% 111.80% 100.00%
PBT 73,799 106,736 104,979 76,256 30,283 77,435 73,661 0.12% QoQ % -30.86% 1.67% 37.67% 151.81% -60.89% 5.12% - Horiz. % 100.19% 144.90% 142.52% 103.52% 41.11% 105.12% 100.00%
Tax -16,801 -15,514 -21,412 -15,970 20,918 -14,326 -13,207 17.35% QoQ % -8.30% 27.55% -34.08% -176.35% 246.01% -8.47% - Horiz. % 127.21% 117.47% 162.13% 120.92% -158.39% 108.47% 100.00%
NP 56,998 91,222 83,567 60,286 51,201 63,109 60,454 -3.84% QoQ % -37.52% 9.16% 38.62% 17.74% -18.87% 4.39% - Horiz. % 94.28% 150.89% 138.23% 99.72% 84.69% 104.39% 100.00%
NP to SH 57,140 91,156 83,597 60,286 51,201 63,109 60,362 -3.58% QoQ % -37.32% 9.04% 38.67% 17.74% -18.87% 4.55% - Horiz. % 94.66% 151.02% 138.49% 99.87% 84.82% 104.55% 100.00%
Tax Rate 22.77 % 14.53 % 20.40 % 20.94 % -69.08 % 18.50 % 17.93 % 17.22% QoQ % 56.71% -28.77% -2.58% 130.31% -473.41% 3.18% - Horiz. % 126.99% 81.04% 113.78% 116.79% -385.28% 103.18% 100.00%
Total Cost 200,396 171,898 133,662 112,127 134,267 64,835 53,991 139.15% QoQ % 16.58% 28.61% 19.21% -16.49% 107.09% 20.08% - Horiz. % 371.17% 318.38% 247.56% 207.68% 248.68% 120.08% 100.00%
Net Worth 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 6.05% QoQ % -1.73% 1.67% 0.65% 0.05% 3.97% 4.43% - Horiz. % 109.24% 111.16% 109.34% 108.63% 108.58% 104.43% 100.00%
Dividend 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 64,581 - 43,540 - 21,741 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 297.05% 0.00% 200.26% 0.00% 100.00% - -
Div Payout % 113.02 % - % 52.08 % - % 42.46 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 266.18% 0.00% 122.66% 0.00% 100.00% - -
Equity 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 1,803,668 6.05% QoQ % -1.73% 1.67% 0.65% 0.05% 3.97% 4.43% - Horiz. % 109.24% 111.16% 109.34% 108.63% 108.58% 104.43% 100.00%
NOSH 1,076,363 1,087,780 1,088,502 1,088,194 1,087,070 1,089,567 1,089,566 -0.81% QoQ % -1.05% -0.07% 0.03% 0.10% -0.23% 0.00% - Horiz. % 98.79% 99.84% 99.90% 99.87% 99.77% 100.00% 100.00%
Ratio Analysis 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 22.14 % 34.67 % 38.47 % 34.97 % 27.61 % 49.33 % 52.82 % -43.90% QoQ % -36.14% -9.88% 10.01% 26.66% -44.03% -6.61% - Horiz. % 41.92% 65.64% 72.83% 66.21% 52.27% 93.39% 100.00%
ROE 2.90 % 4.55 % 4.24 % 3.08 % 2.61 % 3.35 % 3.35 % -9.14% QoQ % -36.26% 7.31% 37.66% 18.01% -22.09% 0.00% - Horiz. % 86.57% 135.82% 126.57% 91.94% 77.91% 100.00% 100.00%
Per Share 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 23.91 24.19 19.96 15.84 17.06 11.74 10.50 72.83% QoQ % -1.16% 21.19% 26.01% -7.15% 45.32% 11.81% - Horiz. % 227.71% 230.38% 190.10% 150.86% 162.48% 111.81% 100.00%
EPS 5.31 8.38 7.68 5.54 4.71 5.79 5.54 -2.78% QoQ % -36.63% 9.11% 38.63% 17.62% -18.65% 4.51% - Horiz. % 95.85% 151.26% 138.63% 100.00% 85.02% 104.51% 100.00%
DPS 6.00 0.00 4.00 0.00 2.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 0.00% 200.00% 0.00% 100.00% - -
NAPS 1.8305 1.8432 1.8118 1.8006 1.8015 1.7288 1.6554 6.91% QoQ % -0.69% 1.73% 0.62% -0.05% 4.21% 4.43% - Horiz. % 110.58% 111.34% 109.45% 108.77% 108.83% 104.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 8.08 8.26 6.82 5.41 5.82 4.02 3.59 71.49% QoQ % -2.18% 21.11% 26.06% -7.04% 44.78% 11.98% - Horiz. % 225.07% 230.08% 189.97% 150.70% 162.12% 111.98% 100.00%
EPS 1.79 2.86 2.63 1.89 1.61 1.98 1.90 -3.89% QoQ % -37.41% 8.75% 39.15% 17.39% -18.69% 4.21% - Horiz. % 94.21% 150.53% 138.42% 99.47% 84.74% 104.21% 100.00%
DPS 2.03 0.00 1.37 0.00 0.68 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 298.53% 0.00% 201.47% 0.00% 100.00% - -
NAPS 0.6187 0.6296 0.6193 0.6153 0.6150 0.5915 0.5664 6.05% QoQ % -1.73% 1.66% 0.65% 0.05% 3.97% 4.43% - Horiz. % 109.23% 111.16% 109.34% 108.63% 108.58% 104.43% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.2200 3.9600 3.5500 3.3500 3.1100 3.1300 3.0700 -
P/RPS 17.65 16.37 17.79 21.14 18.23 26.65 29.23 -28.49% QoQ % 7.82% -7.98% -15.85% 15.96% -31.59% -8.83% - Horiz. % 60.38% 56.00% 60.86% 72.32% 62.37% 91.17% 100.00%
P/EPS 79.49 47.26 46.22 60.47 66.03 54.04 55.42 27.10% QoQ % 68.20% 2.25% -23.57% -8.42% 22.19% -2.49% - Horiz. % 143.43% 85.28% 83.40% 109.11% 119.14% 97.51% 100.00%
EY 1.26 2.12 2.16 1.65 1.51 1.85 1.80 -21.11% QoQ % -40.57% -1.85% 30.91% 9.27% -18.38% 2.78% - Horiz. % 70.00% 117.78% 120.00% 91.67% 83.89% 102.78% 100.00%
DY 1.42 0.00 1.13 0.00 0.64 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 221.88% 0.00% 176.56% 0.00% 100.00% - -
P/NAPS 2.31 2.15 1.96 1.86 1.73 1.81 1.85 15.91% QoQ % 7.44% 9.69% 5.38% 7.51% -4.42% -2.16% - Horiz. % 124.86% 116.22% 105.95% 100.54% 93.51% 97.84% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 28/09/16 -
Price 3.7600 3.7600 3.4800 3.4000 3.2100 2.8800 3.2500 -
P/RPS 15.72 15.54 17.44 21.46 18.81 24.53 30.94 -36.25% QoQ % 1.16% -10.89% -18.73% 14.09% -23.32% -20.72% - Horiz. % 50.81% 50.23% 56.37% 69.36% 60.80% 79.28% 100.00%
P/EPS 70.83 44.87 45.31 61.37 68.15 49.72 58.66 13.35% QoQ % 57.86% -0.97% -26.17% -9.95% 37.07% -15.24% - Horiz. % 120.75% 76.49% 77.24% 104.62% 116.18% 84.76% 100.00%
EY 1.41 2.23 2.21 1.63 1.47 2.01 1.70 -11.69% QoQ % -36.77% 0.90% 35.58% 10.88% -26.87% 18.24% - Horiz. % 82.94% 131.18% 130.00% 95.88% 86.47% 118.24% 100.00%
DY 1.60 0.00 1.15 0.00 0.62 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 258.06% 0.00% 185.48% 0.00% 100.00% - -
P/NAPS 2.05 2.04 1.92 1.89 1.78 1.67 1.96 3.03% QoQ % 0.49% 6.25% 1.59% 6.18% 6.59% -14.80% - Horiz. % 104.59% 104.08% 97.96% 96.43% 90.82% 85.20% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Q1 FY2018 -19.6.2017v4.pdf 
