[YINSON] QoQ Quarter Result on 2018-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 208,996 287,601 265,576 246,544 235,178 257,394 263,120 -14.27% QoQ % -27.33% 8.29% 7.72% 4.83% -8.63% -2.18% - Horiz. % 79.43% 109.30% 100.93% 93.70% 89.38% 97.82% 100.00%
PBT 79,677 95,664 71,281 101,374 75,542 73,799 106,736 -17.75% QoQ % -16.71% 34.21% -29.69% 34.20% 2.36% -30.86% - Horiz. % 74.65% 89.63% 66.78% 94.98% 70.77% 69.14% 100.00%
Tax -17,991 -24,028 -19,465 -21,071 -14,918 -16,801 -15,514 10.41% QoQ % 25.12% -23.44% 7.62% -41.25% 11.21% -8.30% - Horiz. % 115.97% 154.88% 125.47% 135.82% 96.16% 108.30% 100.00%
NP 61,686 71,636 51,816 80,303 60,624 56,998 91,222 -23.01% QoQ % -13.89% 38.25% -35.47% 32.46% 6.36% -37.52% - Horiz. % 67.62% 78.53% 56.80% 88.03% 66.46% 62.48% 100.00%
NP to SH 49,854 60,700 43,397 73,668 60,431 57,140 91,156 -33.20% QoQ % -17.87% 39.87% -41.09% 21.90% 5.76% -37.32% - Horiz. % 54.69% 66.59% 47.61% 80.82% 66.29% 62.68% 100.00%
Tax Rate 22.58 % 25.12 % 27.31 % 20.79 % 19.75 % 22.77 % 14.53 % 34.27% QoQ % -10.11% -8.02% 31.36% 5.27% -13.26% 56.71% - Horiz. % 155.40% 172.88% 187.96% 143.08% 135.93% 156.71% 100.00%
Total Cost 147,310 215,965 213,760 166,241 174,554 200,396 171,898 -9.80% QoQ % -31.79% 1.03% 28.58% -4.76% -12.90% 16.58% - Horiz. % 85.70% 125.64% 124.35% 96.71% 101.55% 116.58% 100.00%
Net Worth 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 -7.01% QoQ % 2.66% -2.82% -4.50% -6.80% 2.78% -1.73% - Horiz. % 89.69% 87.37% 89.90% 94.14% 101.01% 98.27% 100.00%
Dividend 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - 21,896 - 43,640 - 64,581 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 33.90% 0.00% 67.57% 0.00% 100.00% -
Div Payout % - % 36.07 % - % 59.24 % - % 113.02 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 31.91% 0.00% 52.42% 0.00% 100.00% -
Equity 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 1,798,310 1,751,680 1,802,483 1,887,431 2,025,147 1,970,282 2,004,996 -7.01% QoQ % 2.66% -2.82% -4.50% -6.80% 2.78% -1.73% - Horiz. % 89.69% 87.37% 89.90% 94.14% 101.01% 98.27% 100.00%
NOSH 1,096,531 1,094,800 1,092,414 1,091,001 1,088,789 1,076,363 1,087,780 0.54% QoQ % 0.16% 0.22% 0.13% 0.20% 1.15% -1.05% - Horiz. % 100.80% 100.65% 100.43% 100.30% 100.09% 98.95% 100.00%
Ratio Analysis 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 29.52 % 24.91 % 19.51 % 32.57 % 25.78 % 22.14 % 34.67 % -10.19% QoQ % 18.51% 27.68% -40.10% 26.34% 16.44% -36.14% - Horiz. % 85.15% 71.85% 56.27% 93.94% 74.36% 63.86% 100.00%
ROE 2.77 % 3.47 % 2.41 % 3.90 % 2.98 % 2.90 % 4.55 % -28.23% QoQ % -20.17% 43.98% -38.21% 30.87% 2.76% -36.26% - Horiz. % 60.88% 76.26% 52.97% 85.71% 65.49% 63.74% 100.00%
Per Share 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 19.06 26.27 24.31 22.60 21.60 23.91 24.19 -14.73% QoQ % -27.45% 8.06% 7.57% 4.63% -9.66% -1.16% - Horiz. % 78.79% 108.60% 100.50% 93.43% 89.29% 98.84% 100.00%
EPS 4.55 5.54 3.97 6.75 5.55 5.31 8.38 -33.52% QoQ % -17.87% 39.55% -41.19% 21.62% 4.52% -36.63% - Horiz. % 54.30% 66.11% 47.37% 80.55% 66.23% 63.37% 100.00%
DPS 0.00 2.00 0.00 4.00 0.00 6.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 33.33% 0.00% 66.67% 0.00% 100.00% -
NAPS 1.6400 1.6000 1.6500 1.7300 1.8600 1.8305 1.8432 -7.51% QoQ % 2.50% -3.03% -4.62% -6.99% 1.61% -0.69% - Horiz. % 88.98% 86.81% 89.52% 93.86% 100.91% 99.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 6.56 9.03 8.34 7.74 7.39 8.08 8.26 -14.28% QoQ % -27.35% 8.27% 7.75% 4.74% -8.54% -2.18% - Horiz. % 79.42% 109.32% 100.97% 93.70% 89.47% 97.82% 100.00%
EPS 1.57 1.91 1.36 2.31 1.90 1.79 2.86 -33.03% QoQ % -17.80% 40.44% -41.13% 21.58% 6.15% -37.41% - Horiz. % 54.90% 66.78% 47.55% 80.77% 66.43% 62.59% 100.00%
DPS 0.00 0.69 0.00 1.37 0.00 2.03 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 33.99% 0.00% 67.49% 0.00% 100.00% -
NAPS 0.5647 0.5501 0.5660 0.5927 0.6360 0.6187 0.6296 -7.01% QoQ % 2.65% -2.81% -4.50% -6.81% 2.80% -1.73% - Horiz. % 89.69% 87.37% 89.90% 94.14% 101.02% 98.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 4.8400 4.1000 4.4500 4.6100 3.9600 4.2200 3.9600 -
P/RPS 25.39 15.61 18.30 20.40 18.33 17.65 16.37 34.10% QoQ % 62.65% -14.70% -10.29% 11.29% 3.85% 7.82% - Horiz. % 155.10% 95.36% 111.79% 124.62% 111.97% 107.82% 100.00%
P/EPS 106.46 73.95 112.02 68.27 71.35 79.49 47.26 72.10% QoQ % 43.96% -33.99% 64.08% -4.32% -10.24% 68.20% - Horiz. % 225.26% 156.47% 237.03% 144.46% 150.97% 168.20% 100.00%
EY 0.94 1.35 0.89 1.46 1.40 1.26 2.12 -41.94% QoQ % -30.37% 51.69% -39.04% 4.29% 11.11% -40.57% - Horiz. % 44.34% 63.68% 41.98% 68.87% 66.04% 59.43% 100.00%
DY 0.00 0.49 0.00 0.87 0.00 1.42 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 34.51% 0.00% 61.27% 0.00% 100.00% -
P/NAPS 2.95 2.56 2.70 2.66 2.13 2.31 2.15 23.55% QoQ % 15.23% -5.19% 1.50% 24.88% -7.79% 7.44% - Horiz. % 137.21% 119.07% 125.58% 123.72% 99.07% 107.44% 100.00%
Price Multiplier on Announcement Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 27/03/19 20/12/18 24/09/18 27/06/18 29/03/18 13/12/17 -
Price 6.1900 4.5900 4.1900 4.5500 4.6500 3.7600 3.7600 -
P/RPS 32.48 17.47 17.24 20.13 21.53 15.72 15.54 63.69% QoQ % 85.92% 1.33% -14.36% -6.50% 36.96% 1.16% - Horiz. % 209.01% 112.42% 110.94% 129.54% 138.55% 101.16% 100.00%
P/EPS 136.15 82.79 105.47 67.38 83.78 70.83 44.87 110.02% QoQ % 64.45% -21.50% 56.53% -19.58% 18.28% 57.86% - Horiz. % 303.43% 184.51% 235.06% 150.17% 186.72% 157.86% 100.00%
EY 0.73 1.21 0.95 1.48 1.19 1.41 2.23 -52.60% QoQ % -39.67% 27.37% -35.81% 24.37% -15.60% -36.77% - Horiz. % 32.74% 54.26% 42.60% 66.37% 53.36% 63.23% 100.00%
DY 0.00 0.44 0.00 0.88 0.00 1.60 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 27.50% 0.00% 55.00% 0.00% 100.00% -
P/NAPS 3.77 2.87 2.54 2.63 2.50 2.05 2.04 50.76% QoQ % 31.36% 12.99% -3.42% 5.20% 21.95% 0.49% - Horiz. % 184.80% 140.69% 124.51% 128.92% 122.55% 100.49% 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
Q2 FY2019 24.09.2018.pdf 
