[YINSON] QoQ Quarter Result on 2016-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 127,944 114,445 115,398 116,188 110,720 98,405 256,598 -36.99% QoQ % 11.80% -0.83% -0.68% 4.94% 12.51% -61.65% - Horiz. % 49.86% 44.60% 44.97% 45.28% 43.15% 38.35% 100.00%
PBT 77,435 73,661 31,800 98,130 94,164 84,230 19,937 146.07% QoQ % 5.12% 131.64% -67.59% 4.21% 11.79% 322.48% - Horiz. % 388.40% 369.47% 159.50% 492.20% 472.31% 422.48% 100.00%
Tax -14,326 -13,207 -9,809 -50,919 -14,194 -6,328 -9,199 34.18% QoQ % -8.47% -34.64% 80.74% -258.74% -124.30% 31.21% - Horiz. % 155.73% 143.57% 106.63% 553.53% 154.30% 68.79% 100.00%
NP 63,109 60,454 21,991 47,211 79,970 77,902 10,738 223.93% QoQ % 4.39% 174.90% -53.42% -40.96% 2.65% 625.48% - Horiz. % 587.72% 562.99% 204.80% 439.66% 744.74% 725.48% 100.00%
NP to SH 63,109 60,362 22,376 50,098 85,742 78,378 10,445 229.93% QoQ % 4.55% 169.76% -55.34% -41.57% 9.40% 650.39% - Horiz. % 604.20% 577.90% 214.23% 479.64% 820.89% 750.39% 100.00%
Tax Rate 18.50 % 17.93 % 30.85 % 51.89 % 15.07 % 7.51 % 46.14 % -45.47% QoQ % 3.18% -41.88% -40.55% 244.33% 100.67% -83.72% - Horiz. % 40.10% 38.86% 66.86% 112.46% 32.66% 16.28% 100.00%
Total Cost 64,835 53,991 93,407 68,977 30,750 20,503 245,860 -58.71% QoQ % 20.08% -42.20% 35.42% 124.32% 49.98% -91.66% - Horiz. % 26.37% 21.96% 37.99% 28.06% 12.51% 8.34% 100.00%
Net Worth 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 1,732,538 1,454,026 18.74% QoQ % 4.43% 6.81% -4.77% -22.55% 32.15% 19.15% - Horiz. % 129.55% 124.05% 116.14% 121.95% 157.46% 119.15% 100.00%
Dividend 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - 21,363 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 42.64 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 1,883,643 1,803,668 1,688,678 1,773,208 2,289,514 1,732,538 1,454,026 18.74% QoQ % 4.43% 6.81% -4.77% -22.55% 32.15% 19.15% - Horiz. % 129.55% 124.05% 116.14% 121.95% 157.46% 119.15% 100.00%
NOSH 1,089,567 1,089,566 1,091,512 1,068,198 1,067,770 1,067,820 1,034,158 3.52% QoQ % 0.00% -0.18% 2.18% 0.04% -0.00% 3.25% - Horiz. % 105.36% 105.36% 105.55% 103.29% 103.25% 103.25% 100.00%
Ratio Analysis 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 49.33 % 52.82 % 19.06 % 40.63 % 72.23 % 79.16 % 4.18 % 414.49% QoQ % -6.61% 177.12% -53.09% -43.75% -8.75% 1,793.78% - Horiz. % 1,180.14% 1,263.64% 455.98% 972.01% 1,727.99% 1,893.78% 100.00%
ROE 3.35 % 3.35 % 1.33 % 2.83 % 3.74 % 4.52 % 0.72 % 177.41% QoQ % 0.00% 151.88% -53.00% -24.33% -17.26% 527.78% - Horiz. % 465.28% 465.28% 184.72% 393.06% 519.44% 627.78% 100.00%
Per Share 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 11.74 10.50 10.57 10.88 10.37 9.22 24.81 -39.14% QoQ % 11.81% -0.66% -2.85% 4.92% 12.47% -62.84% - Horiz. % 47.32% 42.32% 42.60% 43.85% 41.80% 37.16% 100.00%
EPS 5.79 5.54 2.05 4.69 8.03 7.34 1.01 218.62% QoQ % 4.51% 170.24% -56.29% -41.59% 9.40% 626.73% - Horiz. % 573.27% 548.51% 202.97% 464.36% 795.05% 726.73% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7288 1.6554 1.5471 1.6600 2.1442 1.6225 1.4060 14.70% QoQ % 4.43% 7.00% -6.80% -22.58% 32.15% 15.40% - Horiz. % 122.96% 117.74% 110.04% 118.07% 152.50% 115.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 4.02 3.59 3.62 3.65 3.48 3.09 8.06 -36.98% QoQ % 11.98% -0.83% -0.82% 4.89% 12.62% -61.66% - Horiz. % 49.88% 44.54% 44.91% 45.29% 43.18% 38.34% 100.00%
EPS 1.98 1.90 0.70 1.57 2.69 2.46 0.33 228.40% QoQ % 4.21% 171.43% -55.41% -41.64% 9.35% 645.45% - Horiz. % 600.00% 575.76% 212.12% 475.76% 815.15% 745.45% 100.00%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5915 0.5664 0.5303 0.5568 0.7190 0.5441 0.4566 18.74% QoQ % 4.43% 6.81% -4.76% -22.56% 32.14% 19.16% - Horiz. % 129.54% 124.05% 116.14% 121.94% 157.47% 119.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 3.1300 3.0700 2.7600 2.7300 2.9400 3.0600 2.9100 -
P/RPS 26.65 29.23 26.11 25.10 28.35 33.20 11.73 72.39% QoQ % -8.83% 11.95% 4.02% -11.46% -14.61% 183.03% - Horiz. % 227.20% 249.19% 222.59% 213.98% 241.69% 283.03% 100.00%
P/EPS 54.04 55.42 134.63 58.21 36.61 41.69 288.12 -67.07% QoQ % -2.49% -58.84% 131.28% 59.00% -12.19% -85.53% - Horiz. % 18.76% 19.24% 46.73% 20.20% 12.71% 14.47% 100.00%
EY 1.85 1.80 0.74 1.72 2.73 2.40 0.35 201.91% QoQ % 2.78% 143.24% -56.98% -37.00% 13.75% 585.71% - Horiz. % 528.57% 514.29% 211.43% 491.43% 780.00% 685.71% 100.00%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.81 1.85 1.78 1.64 1.37 1.89 2.07 -8.52% QoQ % -2.16% 3.93% 8.54% 19.71% -27.51% -8.70% - Horiz. % 87.44% 89.37% 85.99% 79.23% 66.18% 91.30% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 20/12/16 28/09/16 30/06/16 30/03/16 28/12/15 29/09/15 30/06/15 -
Price 2.8800 3.2500 2.7300 2.7500 2.9000 2.9000 3.0500 -
P/RPS 24.53 30.94 25.82 25.28 27.97 31.47 12.29 58.19% QoQ % -20.72% 19.83% 2.14% -9.62% -11.12% 156.06% - Horiz. % 199.59% 251.75% 210.09% 205.70% 227.58% 256.06% 100.00%
P/EPS 49.72 58.66 133.17 58.64 36.11 39.51 301.98 -69.80% QoQ % -15.24% -55.95% 127.10% 62.39% -8.61% -86.92% - Horiz. % 16.46% 19.43% 44.10% 19.42% 11.96% 13.08% 100.00%
EY 2.01 1.70 0.75 1.71 2.77 2.53 0.33 231.70% QoQ % 18.24% 126.67% -56.14% -38.27% 9.49% 666.67% - Horiz. % 609.09% 515.15% 227.27% 518.18% 839.39% 766.67% 100.00%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.67 1.96 1.76 1.66 1.35 1.79 2.17 -15.95% QoQ % -14.80% 11.36% 6.02% 22.96% -24.58% -17.51% - Horiz. % 76.96% 90.32% 81.11% 76.50% 62.21% 82.49% 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
Yinson - Q4 FY2016.pdf 
