[YINSON] QoQ Quarter Result on 2018-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 287,601 265,576 246,544 235,178 257,394 263,120 217,229 20.51% QoQ % 8.29% 7.72% 4.83% -8.63% -2.18% 21.13% - Horiz. % 132.40% 122.26% 113.49% 108.26% 118.49% 121.13% 100.00%
PBT 95,664 71,281 101,374 75,542 73,799 106,736 104,979 -5.99% QoQ % 34.21% -29.69% 34.20% 2.36% -30.86% 1.67% - Horiz. % 91.13% 67.90% 96.57% 71.96% 70.30% 101.67% 100.00%
Tax -24,028 -19,465 -21,071 -14,918 -16,801 -15,514 -21,412 7.96% QoQ % -23.44% 7.62% -41.25% 11.21% -8.30% 27.55% - Horiz. % 112.22% 90.91% 98.41% 69.67% 78.47% 72.45% 100.00%
NP 71,636 51,816 80,303 60,624 56,998 91,222 83,567 -9.73% QoQ % 38.25% -35.47% 32.46% 6.36% -37.52% 9.16% - Horiz. % 85.72% 62.01% 96.09% 72.55% 68.21% 109.16% 100.00%
NP to SH 60,700 43,397 73,668 60,431 57,140 91,156 83,597 -19.17% QoQ % 39.87% -41.09% 21.90% 5.76% -37.32% 9.04% - Horiz. % 72.61% 51.91% 88.12% 72.29% 68.35% 109.04% 100.00%
Tax Rate 25.12 % 27.31 % 20.79 % 19.75 % 22.77 % 14.53 % 20.40 % 14.84% QoQ % -8.02% 31.36% 5.27% -13.26% 56.71% -28.77% - Horiz. % 123.14% 133.87% 101.91% 96.81% 111.62% 71.23% 100.00%
Total Cost 215,965 213,760 166,241 174,554 200,396 171,898 133,662 37.57% QoQ % 1.03% 28.58% -4.76% -12.90% 16.58% 28.61% - Horiz. % 161.58% 159.93% 124.37% 130.59% 149.93% 128.61% 100.00%
Net Worth 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 -7.58% QoQ % -2.82% -4.50% -6.80% 2.78% -1.73% 1.67% - Horiz. % 88.82% 91.40% 95.70% 102.69% 99.91% 101.67% 100.00%
Dividend 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 21,896 - 43,640 - 64,581 - 43,540 -36.68% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.29% 0.00% 100.23% 0.00% 148.33% 0.00% 100.00%
Div Payout % 36.07 % - % 59.24 % - % 113.02 % - % 52.08 % -21.67% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 69.26% 0.00% 113.75% 0.00% 217.01% 0.00% 100.00%
Equity 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 1,972,149 -7.58% QoQ % -2.82% -4.50% -6.80% 2.78% -1.73% 1.67% - Horiz. % 88.82% 91.40% 95.70% 102.69% 99.91% 101.67% 100.00%
NOSH 1,094,800 1,092,414 1,091,001 1,088,789 1,076,363 1,087,780 1,088,502 0.38% QoQ % 0.22% 0.13% 0.20% 1.15% -1.05% -0.07% - Horiz. % 100.58% 100.36% 100.23% 100.03% 98.88% 99.93% 100.00%
Ratio Analysis 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 24.91 % 19.51 % 32.57 % 25.78 % 22.14 % 34.67 % 38.47 % -25.09% QoQ % 27.68% -40.10% 26.34% 16.44% -36.14% -9.88% - Horiz. % 64.75% 50.71% 84.66% 67.01% 57.55% 90.12% 100.00%
ROE 3.47 % 2.41 % 3.90 % 2.98 % 2.90 % 4.55 % 4.24 % -12.47% QoQ % 43.98% -38.21% 30.87% 2.76% -36.26% 7.31% - Horiz. % 81.84% 56.84% 91.98% 70.28% 68.40% 107.31% 100.00%
Per Share 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 26.27 24.31 22.60 21.60 23.91 24.19 19.96 20.04% QoQ % 8.06% 7.57% 4.63% -9.66% -1.16% 21.19% - Horiz. % 131.61% 121.79% 113.23% 108.22% 119.79% 121.19% 100.00%
EPS 5.54 3.97 6.75 5.55 5.31 8.38 7.68 -19.52% QoQ % 39.55% -41.19% 21.62% 4.52% -36.63% 9.11% - Horiz. % 72.14% 51.69% 87.89% 72.27% 69.14% 109.11% 100.00%
DPS 2.00 0.00 4.00 0.00 6.00 0.00 4.00 -36.92% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 0.00% 100.00% 0.00% 150.00% 0.00% 100.00%
NAPS 1.6000 1.6500 1.7300 1.8600 1.8305 1.8432 1.8118 -7.93% QoQ % -3.03% -4.62% -6.99% 1.61% -0.69% 1.73% - Horiz. % 88.31% 91.07% 95.49% 102.66% 101.03% 101.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 9.03 8.34 7.74 7.39 8.08 8.26 6.82 20.52% QoQ % 8.27% 7.75% 4.74% -8.54% -2.18% 21.11% - Horiz. % 132.40% 122.29% 113.49% 108.36% 118.48% 121.11% 100.00%
EPS 1.91 1.36 2.31 1.90 1.79 2.86 2.63 -19.16% QoQ % 40.44% -41.13% 21.58% 6.15% -37.41% 8.75% - Horiz. % 72.62% 51.71% 87.83% 72.24% 68.06% 108.75% 100.00%
DPS 0.69 0.00 1.37 0.00 2.03 0.00 1.37 -36.62% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.36% 0.00% 100.00% 0.00% 148.18% 0.00% 100.00%
NAPS 0.5501 0.5660 0.5927 0.6360 0.6187 0.6296 0.6193 -7.58% QoQ % -2.81% -4.50% -6.81% 2.80% -1.73% 1.66% - Horiz. % 88.83% 91.39% 95.70% 102.70% 99.90% 101.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 4.1000 4.4500 4.6100 3.9600 4.2200 3.9600 3.5500 -
P/RPS 15.61 18.30 20.40 18.33 17.65 16.37 17.79 -8.32% QoQ % -14.70% -10.29% 11.29% 3.85% 7.82% -7.98% - Horiz. % 87.75% 102.87% 114.67% 103.04% 99.21% 92.02% 100.00%
P/EPS 73.95 112.02 68.27 71.35 79.49 47.26 46.22 36.68% QoQ % -33.99% 64.08% -4.32% -10.24% 68.20% 2.25% - Horiz. % 160.00% 242.36% 147.71% 154.37% 171.98% 102.25% 100.00%
EY 1.35 0.89 1.46 1.40 1.26 2.12 2.16 -26.84% QoQ % 51.69% -39.04% 4.29% 11.11% -40.57% -1.85% - Horiz. % 62.50% 41.20% 67.59% 64.81% 58.33% 98.15% 100.00%
DY 0.49 0.00 0.87 0.00 1.42 0.00 1.13 -42.62% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 43.36% 0.00% 76.99% 0.00% 125.66% 0.00% 100.00%
P/NAPS 2.56 2.70 2.66 2.13 2.31 2.15 1.96 19.43% QoQ % -5.19% 1.50% 24.88% -7.79% 7.44% 9.69% - Horiz. % 130.61% 137.76% 135.71% 108.67% 117.86% 109.69% 100.00%
Price Multiplier on Announcement Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 27/03/19 20/12/18 24/09/18 27/06/18 29/03/18 13/12/17 27/09/17 -
Price 4.5900 4.1900 4.5500 4.6500 3.7600 3.7600 3.4800 -
P/RPS 17.47 17.24 20.13 21.53 15.72 15.54 17.44 0.11% QoQ % 1.33% -14.36% -6.50% 36.96% 1.16% -10.89% - Horiz. % 100.17% 98.85% 115.42% 123.45% 90.14% 89.11% 100.00%
P/EPS 82.79 105.47 67.38 83.78 70.83 44.87 45.31 49.30% QoQ % -21.50% 56.53% -19.58% 18.28% 57.86% -0.97% - Horiz. % 182.72% 232.77% 148.71% 184.90% 156.32% 99.03% 100.00%
EY 1.21 0.95 1.48 1.19 1.41 2.23 2.21 -33.00% QoQ % 27.37% -35.81% 24.37% -15.60% -36.77% 0.90% - Horiz. % 54.75% 42.99% 66.97% 53.85% 63.80% 100.90% 100.00%
DY 0.44 0.00 0.88 0.00 1.60 0.00 1.15 -47.20% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 38.26% 0.00% 76.52% 0.00% 139.13% 0.00% 100.00%
P/NAPS 2.87 2.54 2.63 2.50 2.05 2.04 1.92 30.64% QoQ % 12.99% -3.42% 5.20% 21.95% 0.49% 6.25% - Horiz. % 149.48% 132.29% 136.98% 130.21% 106.77% 106.25% 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 FY2019 27.06.2018.pdf 
