[YINSON] YoY Quarter Result on 2016-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 208,996 235,178 172,413 115,398 256,598 294,070 228,296 -1.46% YoY % -11.13% 36.40% 49.41% -55.03% -12.74% 28.81% - Horiz. % 91.55% 103.01% 75.52% 50.55% 112.40% 128.81% 100.00%
PBT 79,677 75,542 76,256 31,800 19,937 37,869 17,970 28.16% YoY % 5.47% -0.94% 139.80% 59.50% -47.35% 110.73% - Horiz. % 443.39% 420.38% 424.35% 176.96% 110.95% 210.73% 100.00%
Tax -17,991 -14,918 -15,970 -9,809 -9,199 -6,855 -1,944 44.87% YoY % -20.60% 6.59% -62.81% -6.63% -34.19% -252.62% - Horiz. % 925.46% 767.39% 821.50% 504.58% 473.20% 352.62% 100.00%
NP 61,686 60,624 60,286 21,991 10,738 31,014 16,026 25.17% YoY % 1.75% 0.56% 174.14% 104.80% -65.38% 93.52% - Horiz. % 384.91% 378.29% 376.18% 137.22% 67.00% 193.52% 100.00%
NP to SH 49,854 60,431 60,286 22,376 10,445 30,296 15,405 21.61% YoY % -17.50% 0.24% 169.42% 114.23% -65.52% 96.66% - Horiz. % 323.62% 392.28% 391.34% 145.25% 67.80% 196.66% 100.00%
Tax Rate 22.58 % 19.75 % 20.94 % 30.85 % 46.14 % 18.10 % 10.82 % 13.04% YoY % 14.33% -5.68% -32.12% -33.14% 154.92% 67.28% - Horiz. % 208.69% 182.53% 193.53% 285.12% 426.43% 167.28% 100.00%
Total Cost 147,310 174,554 112,127 93,407 245,860 263,056 212,270 -5.90% YoY % -15.61% 55.68% 20.04% -62.01% -6.54% 23.93% - Horiz. % 69.40% 82.23% 52.82% 44.00% 115.82% 123.93% 100.00%
Net Worth 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 564,853 293,316 35.27% YoY % -11.20% 3.36% 16.03% 16.14% 157.42% 92.58% - Horiz. % 613.10% 690.43% 668.02% 575.72% 495.72% 192.58% 100.00%
Dividend 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 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 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 564,853 293,316 35.27% YoY % -11.20% 3.36% 16.03% 16.14% 157.42% 92.58% - Horiz. % 613.10% 690.43% 668.02% 575.72% 495.72% 192.58% 100.00%
NOSH 1,096,531 1,088,789 1,088,194 1,091,512 1,034,158 258,277 200,325 32.74% YoY % 0.71% 0.05% -0.30% 5.55% 300.41% 28.93% - Horiz. % 547.38% 543.51% 543.21% 544.87% 516.24% 128.93% 100.00%
Ratio Analysis 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 29.52 % 25.78 % 34.97 % 19.06 % 4.18 % 10.55 % 7.02 % 27.03% YoY % 14.51% -26.28% 83.47% 355.98% -60.38% 50.28% - Horiz. % 420.51% 367.24% 498.15% 271.51% 59.54% 150.28% 100.00%
ROE 2.77 % 2.98 % 3.08 % 1.33 % 0.72 % 5.36 % 5.25 % -10.10% YoY % -7.05% -3.25% 131.58% 84.72% -86.57% 2.10% - Horiz. % 52.76% 56.76% 58.67% 25.33% 13.71% 102.10% 100.00%
Per Share 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 19.06 21.60 15.84 10.57 24.81 113.86 113.96 -25.76% YoY % -11.76% 36.36% 49.86% -57.40% -78.21% -0.09% - Horiz. % 16.73% 18.95% 13.90% 9.28% 21.77% 99.91% 100.00%
EPS 4.55 5.55 5.54 2.05 1.01 11.73 7.69 -8.37% YoY % -18.02% 0.18% 170.24% 102.97% -91.39% 52.54% - Horiz. % 59.17% 72.17% 72.04% 26.66% 13.13% 152.54% 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 1.6400 1.8600 1.8006 1.5471 1.4060 2.1870 1.4642 1.91% YoY % -11.83% 3.30% 16.39% 10.04% -35.71% 49.36% - Horiz. % 112.01% 127.03% 122.98% 105.66% 96.03% 149.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 6.56 7.39 5.41 3.62 8.06 9.23 7.17 -1.47% YoY % -11.23% 36.60% 49.45% -55.09% -12.68% 28.73% - Horiz. % 91.49% 103.07% 75.45% 50.49% 112.41% 128.73% 100.00%
EPS 1.57 1.90 1.89 0.70 0.33 0.95 0.48 21.83% YoY % -17.37% 0.53% 170.00% 112.12% -65.26% 97.92% - Horiz. % 327.08% 395.83% 393.75% 145.83% 68.75% 197.92% 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 0.5647 0.6360 0.6153 0.5303 0.4566 0.1774 0.0921 35.27% YoY % -11.21% 3.36% 16.03% 16.14% 157.38% 92.62% - Horiz. % 613.14% 690.55% 668.08% 575.79% 495.77% 192.62% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 4.8400 3.9600 3.3500 2.7600 2.9100 8.5300 2.7900 -
P/RPS 25.39 18.33 21.14 26.11 11.73 7.49 2.45 47.63% YoY % 38.52% -13.29% -19.03% 122.59% 56.61% 205.71% - Horiz. % 1,036.33% 748.16% 862.86% 1,065.71% 478.78% 305.71% 100.00%
P/EPS 106.46 71.35 60.47 134.63 288.12 72.72 36.28 19.64% YoY % 49.21% 17.99% -55.08% -53.27% 296.20% 100.44% - Horiz. % 293.44% 196.66% 166.68% 371.09% 794.16% 200.44% 100.00%
EY 0.94 1.40 1.65 0.74 0.35 1.38 2.76 -16.43% YoY % -32.86% -15.15% 122.97% 111.43% -74.64% -50.00% - Horiz. % 34.06% 50.72% 59.78% 26.81% 12.68% 50.00% 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 2.95 2.13 1.86 1.78 2.07 3.90 1.91 7.51% YoY % 38.50% 14.52% 4.49% -14.01% -46.92% 104.19% - Horiz. % 154.45% 111.52% 97.38% 93.19% 108.38% 204.19% 100.00%
Price Multiplier on Announcement Date 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 26/06/19 27/06/18 19/06/17 30/06/16 30/06/15 27/06/14 28/06/13 -
Price 6.1900 4.6500 3.4000 2.7300 3.0500 2.8600 4.7200 -
P/RPS 32.48 21.53 21.46 25.82 12.29 2.51 4.14 40.94% YoY % 50.86% 0.33% -16.89% 110.09% 389.64% -39.37% - Horiz. % 784.54% 520.05% 518.36% 623.67% 296.86% 60.63% 100.00%
P/EPS 136.15 83.78 61.37 133.17 301.98 24.38 61.38 14.19% YoY % 62.51% 36.52% -53.92% -55.90% 1,138.64% -60.28% - Horiz. % 221.81% 136.49% 99.98% 216.96% 491.98% 39.72% 100.00%
EY 0.73 1.19 1.63 0.75 0.33 4.10 1.63 -12.53% YoY % -38.66% -26.99% 117.33% 127.27% -91.95% 151.53% - Horiz. % 44.79% 73.01% 100.00% 46.01% 20.25% 251.53% 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 3.77 2.50 1.89 1.76 2.17 1.31 3.22 2.66% YoY % 50.80% 32.28% 7.39% -18.89% 65.65% -59.32% - Horiz. % 117.08% 77.64% 58.70% 54.66% 67.39% 40.68% 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 Q1 FY2017.pdf 
