[YINSON] QoQ Quarter Result on 2019-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 240,966 213,439 208,996 287,601 265,576 246,544 235,178 1.63% QoQ % 12.90% 2.13% -27.33% 8.29% 7.72% 4.83% - Horiz. % 102.46% 90.76% 88.87% 122.29% 112.93% 104.83% 100.00%
PBT 83,682 71,547 79,677 95,664 71,281 101,374 75,542 7.04% QoQ % 16.96% -10.20% -16.71% 34.21% -29.69% 34.20% - Horiz. % 110.78% 94.71% 105.47% 126.64% 94.36% 134.20% 100.00%
Tax -15,889 -16,604 -17,991 -24,028 -19,465 -21,071 -14,918 4.28% QoQ % 4.31% 7.71% 25.12% -23.44% 7.62% -41.25% - Horiz. % 106.51% 111.30% 120.60% 161.07% 130.48% 141.25% 100.00%
NP 67,793 54,943 61,686 71,636 51,816 80,303 60,624 7.71% QoQ % 23.39% -10.93% -13.89% 38.25% -35.47% 32.46% - Horiz. % 111.83% 90.63% 101.75% 118.16% 85.47% 132.46% 100.00%
NP to SH 53,967 41,142 49,854 60,700 43,397 73,668 60,431 -7.25% QoQ % 31.17% -17.48% -17.87% 39.87% -41.09% 21.90% - Horiz. % 89.30% 68.08% 82.50% 100.45% 71.81% 121.90% 100.00%
Tax Rate 18.99 % 23.21 % 22.58 % 25.12 % 27.31 % 20.79 % 19.75 % -2.58% QoQ % -18.18% 2.79% -10.11% -8.02% 31.36% 5.27% - Horiz. % 96.15% 117.52% 114.33% 127.19% 138.28% 105.27% 100.00%
Total Cost 173,173 158,496 147,310 215,965 213,760 166,241 174,554 -0.53% QoQ % 9.26% 7.59% -31.79% 1.03% 28.58% -4.76% - Horiz. % 99.21% 90.80% 84.39% 123.72% 122.46% 95.24% 100.00%
Net Worth 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 -9.77% QoQ % -0.60% -2.95% 2.66% -2.82% -4.50% -6.80% - Horiz. % 85.67% 86.18% 88.80% 86.50% 89.01% 93.20% 100.00%
Dividend 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - 43,907 - 21,896 - 43,640 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.61% 0.00% 50.17% 0.00% 100.00% -
Div Payout % - % 106.72 % - % 36.07 % - % 59.24 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 180.15% 0.00% 60.89% 0.00% 100.00% -
Equity 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 -9.77% QoQ % -0.60% -2.95% 2.66% -2.82% -4.50% -6.80% - Horiz. % 85.67% 86.18% 88.80% 86.50% 89.01% 93.20% 100.00%
NOSH 1,098,019 1,097,686 1,096,531 1,094,800 1,092,414 1,091,001 1,088,789 0.56% QoQ % 0.03% 0.11% 0.16% 0.22% 0.13% 0.20% - Horiz. % 100.85% 100.82% 100.71% 100.55% 100.33% 100.20% 100.00%
Ratio Analysis 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 28.13 % 25.74 % 29.52 % 24.91 % 19.51 % 32.57 % 25.78 % 5.97% QoQ % 9.29% -12.80% 18.51% 27.68% -40.10% 26.34% - Horiz. % 109.12% 99.84% 114.51% 96.63% 75.68% 126.34% 100.00%
ROE 3.11 % 2.36 % 2.77 % 3.47 % 2.41 % 3.90 % 2.98 % 2.88% QoQ % 31.78% -14.80% -20.17% 43.98% -38.21% 30.87% - Horiz. % 104.36% 79.19% 92.95% 116.44% 80.87% 130.87% 100.00%
Per Share 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 21.95 19.44 19.06 26.27 24.31 22.60 21.60 1.07% QoQ % 12.91% 1.99% -27.45% 8.06% 7.57% 4.63% - Horiz. % 101.62% 90.00% 88.24% 121.62% 112.55% 104.63% 100.00%
EPS 4.91 3.75 4.55 5.54 3.97 6.75 5.55 -7.82% QoQ % 30.93% -17.58% -17.87% 39.55% -41.19% 21.62% - Horiz. % 88.47% 67.57% 81.98% 99.82% 71.53% 121.62% 100.00%
DPS 0.00 4.00 0.00 2.00 0.00 4.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 50.00% 0.00% 100.00% -
NAPS 1.5800 1.5900 1.6400 1.6000 1.6500 1.7300 1.8600 -10.28% QoQ % -0.63% -3.05% 2.50% -3.03% -4.62% -6.99% - Horiz. % 84.95% 85.48% 88.17% 86.02% 88.71% 93.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 7.57 6.70 6.56 9.03 8.34 7.74 7.39 1.61% QoQ % 12.99% 2.13% -27.35% 8.27% 7.75% 4.74% - Horiz. % 102.44% 90.66% 88.77% 122.19% 112.86% 104.74% 100.00%
EPS 1.69 1.29 1.57 1.91 1.36 2.31 1.90 -7.49% QoQ % 31.01% -17.83% -17.80% 40.44% -41.13% 21.58% - Horiz. % 88.95% 67.89% 82.63% 100.53% 71.58% 121.58% 100.00%
DPS 0.00 1.38 0.00 0.69 0.00 1.37 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.73% 0.00% 50.36% 0.00% 100.00% -
NAPS 0.5448 0.5481 0.5647 0.5501 0.5660 0.5927 0.6360 -9.78% QoQ % -0.60% -2.94% 2.65% -2.81% -4.50% -6.81% - Horiz. % 85.66% 86.18% 88.79% 86.49% 88.99% 93.19% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 6.9100 6.9500 4.8400 4.1000 4.4500 4.6100 3.9600 -
P/RPS 31.49 35.74 25.39 15.61 18.30 20.40 18.33 43.30% QoQ % -11.89% 40.76% 62.65% -14.70% -10.29% 11.29% - Horiz. % 171.79% 194.98% 138.52% 85.16% 99.84% 111.29% 100.00%
P/EPS 140.59 185.43 106.46 73.95 112.02 68.27 71.35 56.98% QoQ % -24.18% 74.18% 43.96% -33.99% 64.08% -4.32% - Horiz. % 197.04% 259.89% 149.21% 103.64% 157.00% 95.68% 100.00%
EY 0.71 0.54 0.94 1.35 0.89 1.46 1.40 -36.33% QoQ % 31.48% -42.55% -30.37% 51.69% -39.04% 4.29% - Horiz. % 50.71% 38.57% 67.14% 96.43% 63.57% 104.29% 100.00%
DY 0.00 0.58 0.00 0.49 0.00 0.87 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 66.67% 0.00% 56.32% 0.00% 100.00% -
P/NAPS 4.37 4.37 2.95 2.56 2.70 2.66 2.13 61.25% QoQ % 0.00% 48.14% 15.23% -5.19% 1.50% 24.88% - Horiz. % 205.16% 205.16% 138.50% 120.19% 126.76% 124.88% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 18/12/19 25/09/19 26/06/19 27/03/19 20/12/18 24/09/18 27/06/18 -
Price 6.4400 6.7000 6.1900 4.5900 4.1900 4.5500 4.6500 -
P/RPS 29.35 34.46 32.48 17.47 17.24 20.13 21.53 22.88% QoQ % -14.83% 6.10% 85.92% 1.33% -14.36% -6.50% - Horiz. % 136.32% 160.06% 150.86% 81.14% 80.07% 93.50% 100.00%
P/EPS 131.03 178.76 136.15 82.79 105.47 67.38 83.78 34.63% QoQ % -26.70% 31.30% 64.45% -21.50% 56.53% -19.58% - Horiz. % 156.40% 213.37% 162.51% 98.82% 125.89% 80.42% 100.00%
EY 0.76 0.56 0.73 1.21 0.95 1.48 1.19 -25.78% QoQ % 35.71% -23.29% -39.67% 27.37% -35.81% 24.37% - Horiz. % 63.87% 47.06% 61.34% 101.68% 79.83% 124.37% 100.00%
DY 0.00 0.60 0.00 0.44 0.00 0.88 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 68.18% 0.00% 50.00% 0.00% 100.00% -
P/NAPS 4.08 4.21 3.77 2.87 2.54 2.63 2.50 38.49% QoQ % -3.09% 11.67% 31.36% 12.99% -3.42% 5.20% - Horiz. % 163.20% 168.40% 150.80% 114.80% 101.60% 105.20% 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
Q4 FY2019 27.03.2019.pdf 
