[YINSON] YoY Quarter Result on 2014-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 172,413 115,398 256,598 294,070 228,296 264,152 196,804 -2.18% YoY % 49.41% -55.03% -12.74% 28.81% -13.57% 34.22% - Horiz. % 87.61% 58.64% 130.38% 149.42% 116.00% 134.22% 100.00%
PBT 76,256 31,800 19,937 37,869 17,970 14,087 8,600 43.82% YoY % 139.80% 59.50% -47.35% 110.73% 27.56% 63.80% - Horiz. % 886.70% 369.77% 231.83% 440.34% 208.95% 163.80% 100.00%
Tax -15,970 -9,809 -9,199 -6,855 -1,944 -3,069 -1,463 48.89% YoY % -62.81% -6.63% -34.19% -252.62% 36.66% -109.77% - Horiz. % 1,091.59% 670.47% 628.78% 468.56% 132.88% 209.77% 100.00%
NP 60,286 21,991 10,738 31,014 16,026 11,018 7,137 42.66% YoY % 174.14% 104.80% -65.38% 93.52% 45.45% 54.38% - Horiz. % 844.70% 308.13% 150.46% 434.55% 224.55% 154.38% 100.00%
NP to SH 60,286 22,376 10,445 30,296 15,405 10,696 7,155 42.60% YoY % 169.42% 114.23% -65.52% 96.66% 44.03% 49.49% - Horiz. % 842.57% 312.73% 145.98% 423.42% 215.30% 149.49% 100.00%
Tax Rate 20.94 % 30.85 % 46.14 % 18.10 % 10.82 % 21.79 % 17.01 % 3.52% YoY % -32.12% -33.14% 154.92% 67.28% -50.34% 28.10% - Horiz. % 123.10% 181.36% 271.25% 106.41% 63.61% 128.10% 100.00%
Total Cost 112,127 93,407 245,860 263,056 212,270 253,134 189,667 -8.38% YoY % 20.04% -62.01% -6.54% 23.93% -16.14% 33.46% - Horiz. % 59.12% 49.25% 129.63% 138.69% 111.92% 133.46% 100.00%
Net Worth 1,959,403 1,688,678 1,454,026 564,853 293,316 238,733 128,721 57.36% YoY % 16.03% 16.14% 157.42% 92.58% 22.86% 85.46% - Horiz. % 1,522.20% 1,311.89% 1,129.59% 438.82% 227.87% 185.46% 100.00%
Dividend 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 1,959,403 1,688,678 1,454,026 564,853 293,316 238,733 128,721 57.36% YoY % 16.03% 16.14% 157.42% 92.58% 22.86% 85.46% - Horiz. % 1,522.20% 1,311.89% 1,129.59% 438.82% 227.87% 185.46% 100.00%
NOSH 1,088,194 1,091,512 1,034,158 258,277 200,325 187,978 68,468 58.50% YoY % -0.30% 5.55% 300.41% 28.93% 6.57% 174.55% - Horiz. % 1,589.33% 1,594.17% 1,510.41% 377.22% 292.58% 274.55% 100.00%
Ratio Analysis 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 34.97 % 19.06 % 4.18 % 10.55 % 7.02 % 4.17 % 3.63 % 45.82% YoY % 83.47% 355.98% -60.38% 50.28% 68.35% 14.88% - Horiz. % 963.36% 525.07% 115.15% 290.63% 193.39% 114.88% 100.00%
ROE 3.08 % 1.33 % 0.72 % 5.36 % 5.25 % 4.48 % 5.56 % -9.37% YoY % 131.58% 84.72% -86.57% 2.10% 17.19% -19.42% - Horiz. % 55.40% 23.92% 12.95% 96.40% 94.42% 80.58% 100.00%
Per Share 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 15.84 10.57 24.81 113.86 113.96 140.52 287.44 -38.28% YoY % 49.86% -57.40% -78.21% -0.09% -18.90% -51.11% - Horiz. % 5.51% 3.68% 8.63% 39.61% 39.65% 48.89% 100.00%
EPS 5.54 2.05 1.01 11.73 7.69 5.69 10.45 -10.03% YoY % 170.24% 102.97% -91.39% 52.54% 35.15% -45.55% - Horiz. % 53.01% 19.62% 9.67% 112.25% 73.59% 54.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8006 1.5471 1.4060 2.1870 1.4642 1.2700 1.8800 -0.72% YoY % 16.39% 10.04% -35.71% 49.36% 15.29% -32.45% - Horiz. % 95.78% 82.29% 74.79% 116.33% 77.88% 67.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 5.41 3.62 8.06 9.23 7.17 8.30 6.18 -2.19% YoY % 49.45% -55.09% -12.68% 28.73% -13.61% 34.30% - Horiz. % 87.54% 58.58% 130.42% 149.35% 116.02% 134.30% 100.00%
EPS 1.89 0.70 0.33 0.95 0.48 0.34 0.22 43.06% YoY % 170.00% 112.12% -65.26% 97.92% 41.18% 54.55% - Horiz. % 859.09% 318.18% 150.00% 431.82% 218.18% 154.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6153 0.5303 0.4566 0.1774 0.0921 0.0750 0.0404 57.38% YoY % 16.03% 16.14% 157.38% 92.62% 22.80% 85.64% - Horiz. % 1,523.02% 1,312.62% 1,130.20% 439.11% 227.97% 185.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 3.3500 2.7600 2.9100 8.5300 2.7900 1.7800 1.0800 -
P/RPS 21.14 26.11 11.73 7.49 2.45 1.27 0.38 95.26% YoY % -19.03% 122.59% 56.61% 205.71% 92.91% 234.21% - Horiz. % 5,563.16% 6,871.05% 3,086.84% 1,971.05% 644.74% 334.21% 100.00%
P/EPS 60.47 134.63 288.12 72.72 36.28 31.28 10.33 34.21% YoY % -55.08% -53.27% 296.20% 100.44% 15.98% 202.81% - Horiz. % 585.38% 1,303.29% 2,789.16% 703.97% 351.21% 302.81% 100.00%
EY 1.65 0.74 0.35 1.38 2.76 3.20 9.68 -25.52% YoY % 122.97% 111.43% -74.64% -50.00% -13.75% -66.94% - Horiz. % 17.05% 7.64% 3.62% 14.26% 28.51% 33.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.86 1.78 2.07 3.90 1.91 1.40 0.57 21.77% YoY % 4.49% -14.01% -46.92% 104.19% 36.43% 145.61% - Horiz. % 326.32% 312.28% 363.16% 684.21% 335.09% 245.61% 100.00%
Price Multiplier on Announcement Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 19/06/17 30/06/16 30/06/15 27/06/14 28/06/13 29/06/12 28/06/11 -
Price 3.4000 2.7300 3.0500 2.8600 4.7200 2.1500 1.8200 -
P/RPS 21.46 25.82 12.29 2.51 4.14 1.53 0.63 79.95% YoY % -16.89% 110.09% 389.64% -39.37% 170.59% 142.86% - Horiz. % 3,406.35% 4,098.41% 1,950.79% 398.41% 657.14% 242.86% 100.00%
P/EPS 61.37 133.17 301.98 24.38 61.38 37.79 17.42 23.33% YoY % -53.92% -55.90% 1,138.64% -60.28% 62.42% 116.93% - Horiz. % 352.30% 764.47% 1,733.52% 139.95% 352.35% 216.93% 100.00%
EY 1.63 0.75 0.33 4.10 1.63 2.65 5.74 -18.91% YoY % 117.33% 127.27% -91.95% 151.53% -38.49% -53.83% - Horiz. % 28.40% 13.07% 5.75% 71.43% 28.40% 46.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.89 1.76 2.17 1.31 3.22 1.69 0.97 11.75% YoY % 7.39% -18.89% 65.65% -59.32% 90.53% 74.23% - Horiz. % 194.85% 181.44% 223.71% 135.05% 331.96% 174.23% 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- 1QFY 2015.pdf 
