[YINSON] QoQ Quarter Result on 2017-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 235,178 257,394 263,120 217,229 172,413 185,468 127,944 50.22% QoQ % -8.63% -2.18% 21.13% 25.99% -7.04% 44.96% - Horiz. % 183.81% 201.18% 205.65% 169.78% 134.76% 144.96% 100.00%
PBT 75,542 73,799 106,736 104,979 76,256 30,283 77,435 -1.64% QoQ % 2.36% -30.86% 1.67% 37.67% 151.81% -60.89% - Horiz. % 97.56% 95.30% 137.84% 135.57% 98.48% 39.11% 100.00%
Tax -14,918 -16,801 -15,514 -21,412 -15,970 20,918 -14,326 2.74% QoQ % 11.21% -8.30% 27.55% -34.08% -176.35% 246.01% - Horiz. % 104.13% 117.28% 108.29% 149.46% 111.48% -146.01% 100.00%
NP 60,624 56,998 91,222 83,567 60,286 51,201 63,109 -2.65% QoQ % 6.36% -37.52% 9.16% 38.62% 17.74% -18.87% - Horiz. % 96.06% 90.32% 144.55% 132.42% 95.53% 81.13% 100.00%
NP to SH 60,431 57,140 91,156 83,597 60,286 51,201 63,109 -2.86% QoQ % 5.76% -37.32% 9.04% 38.67% 17.74% -18.87% - Horiz. % 95.76% 90.54% 144.44% 132.46% 95.53% 81.13% 100.00%
Tax Rate 19.75 % 22.77 % 14.53 % 20.40 % 20.94 % -69.08 % 18.50 % 4.47% QoQ % -13.26% 56.71% -28.77% -2.58% 130.31% -473.41% - Horiz. % 106.76% 123.08% 78.54% 110.27% 113.19% -373.41% 100.00%
Total Cost 174,554 200,396 171,898 133,662 112,127 134,267 64,835 93.88% QoQ % -12.90% 16.58% 28.61% 19.21% -16.49% 107.09% - Horiz. % 269.23% 309.09% 265.13% 206.16% 172.94% 207.09% 100.00%
Net Worth 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 4.96% QoQ % 2.78% -1.73% 1.67% 0.65% 0.05% 3.97% - Horiz. % 107.51% 104.60% 106.44% 104.70% 104.02% 103.97% 100.00%
Dividend 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - 64,581 - 43,540 - 21,741 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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. % 0.00% 266.18% 0.00% 122.66% 0.00% 100.00% -
Equity 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 2,025,147 1,970,282 2,004,996 1,972,149 1,959,403 1,958,356 1,883,643 4.96% QoQ % 2.78% -1.73% 1.67% 0.65% 0.05% 3.97% - Horiz. % 107.51% 104.60% 106.44% 104.70% 104.02% 103.97% 100.00%
NOSH 1,088,789 1,076,363 1,087,780 1,088,502 1,088,194 1,087,070 1,089,567 -0.05% QoQ % 1.15% -1.05% -0.07% 0.03% 0.10% -0.23% - Horiz. % 99.93% 98.79% 99.84% 99.90% 99.87% 99.77% 100.00%
Ratio Analysis 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 25.78 % 22.14 % 34.67 % 38.47 % 34.97 % 27.61 % 49.33 % -35.20% QoQ % 16.44% -36.14% -9.88% 10.01% 26.66% -44.03% - Horiz. % 52.26% 44.88% 70.28% 77.99% 70.89% 55.97% 100.00%
ROE 2.98 % 2.90 % 4.55 % 4.24 % 3.08 % 2.61 % 3.35 % -7.53% QoQ % 2.76% -36.26% 7.31% 37.66% 18.01% -22.09% - Horiz. % 88.96% 86.57% 135.82% 126.57% 91.94% 77.91% 100.00%
Per Share 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 21.60 23.91 24.19 19.96 15.84 17.06 11.74 50.32% QoQ % -9.66% -1.16% 21.19% 26.01% -7.15% 45.32% - Horiz. % 183.99% 203.66% 206.05% 170.02% 134.92% 145.32% 100.00%
EPS 5.55 5.31 8.38 7.68 5.54 4.71 5.79 -2.79% QoQ % 4.52% -36.63% 9.11% 38.63% 17.62% -18.65% - Horiz. % 95.85% 91.71% 144.73% 132.64% 95.68% 81.35% 100.00%
DPS 0.00 6.00 0.00 4.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 300.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 1.8600 1.8305 1.8432 1.8118 1.8006 1.8015 1.7288 5.01% QoQ % 1.61% -0.69% 1.73% 0.62% -0.05% 4.21% - Horiz. % 107.59% 105.88% 106.62% 104.80% 104.15% 104.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 7.39 8.08 8.26 6.82 5.41 5.82 4.02 50.23% QoQ % -8.54% -2.18% 21.11% 26.06% -7.04% 44.78% - Horiz. % 183.83% 201.00% 205.47% 169.65% 134.58% 144.78% 100.00%
EPS 1.90 1.79 2.86 2.63 1.89 1.61 1.98 -2.72% QoQ % 6.15% -37.41% 8.75% 39.15% 17.39% -18.69% - Horiz. % 95.96% 90.40% 144.44% 132.83% 95.45% 81.31% 100.00%
DPS 0.00 2.03 0.00 1.37 0.00 0.68 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 298.53% 0.00% 201.47% 0.00% 100.00% -
NAPS 0.6360 0.6187 0.6296 0.6193 0.6153 0.6150 0.5915 4.97% QoQ % 2.80% -1.73% 1.66% 0.65% 0.05% 3.97% - Horiz. % 107.52% 104.60% 106.44% 104.70% 104.02% 103.97% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 3.9600 4.2200 3.9600 3.5500 3.3500 3.1100 3.1300 -
P/RPS 18.33 17.65 16.37 17.79 21.14 18.23 26.65 -22.13% QoQ % 3.85% 7.82% -7.98% -15.85% 15.96% -31.59% - Horiz. % 68.78% 66.23% 61.43% 66.75% 79.32% 68.41% 100.00%
P/EPS 71.35 79.49 47.26 46.22 60.47 66.03 54.04 20.41% QoQ % -10.24% 68.20% 2.25% -23.57% -8.42% 22.19% - Horiz. % 132.03% 147.09% 87.45% 85.53% 111.90% 122.19% 100.00%
EY 1.40 1.26 2.12 2.16 1.65 1.51 1.85 -17.00% QoQ % 11.11% -40.57% -1.85% 30.91% 9.27% -18.38% - Horiz. % 75.68% 68.11% 114.59% 116.76% 89.19% 81.62% 100.00%
DY 0.00 1.42 0.00 1.13 0.00 0.64 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 221.88% 0.00% 176.56% 0.00% 100.00% -
P/NAPS 2.13 2.31 2.15 1.96 1.86 1.73 1.81 11.50% QoQ % -7.79% 7.44% 9.69% 5.38% 7.51% -4.42% - Horiz. % 117.68% 127.62% 118.78% 108.29% 102.76% 95.58% 100.00%
Price Multiplier on Announcement Date 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 27/06/18 29/03/18 13/12/17 27/09/17 19/06/17 30/03/17 20/12/16 -
Price 4.6500 3.7600 3.7600 3.4800 3.4000 3.2100 2.8800 -
P/RPS 21.53 15.72 15.54 17.44 21.46 18.81 24.53 -8.35% QoQ % 36.96% 1.16% -10.89% -18.73% 14.09% -23.32% - Horiz. % 87.77% 64.08% 63.35% 71.10% 87.48% 76.68% 100.00%
P/EPS 83.78 70.83 44.87 45.31 61.37 68.15 49.72 41.74% QoQ % 18.28% 57.86% -0.97% -26.17% -9.95% 37.07% - Horiz. % 168.50% 142.46% 90.25% 91.13% 123.43% 137.07% 100.00%
EY 1.19 1.41 2.23 2.21 1.63 1.47 2.01 -29.56% QoQ % -15.60% -36.77% 0.90% 35.58% 10.88% -26.87% - Horiz. % 59.20% 70.15% 110.95% 109.95% 81.09% 73.13% 100.00%
DY 0.00 1.60 0.00 1.15 0.00 0.62 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 258.06% 0.00% 185.48% 0.00% 100.00% -
P/NAPS 2.50 2.05 2.04 1.92 1.89 1.78 1.67 30.96% QoQ % 21.95% 0.49% 6.25% 1.59% 6.18% 6.59% - Horiz. % 149.70% 122.75% 122.16% 114.97% 113.17% 106.59% 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
Q2 FY2018 - 27.09.2017.pdf 
