[YINSON] YoY Quarter Result on 2017-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 343,747 208,996 235,178 172,413 115,398 256,598 294,070 2.63% YoY % 64.48% -11.13% 36.40% 49.41% -55.03% -12.74% - Horiz. % 116.89% 71.07% 79.97% 58.63% 39.24% 87.26% 100.00%
PBT 66,091 79,677 75,542 76,256 31,800 19,937 37,869 9.72% YoY % -17.05% 5.47% -0.94% 139.80% 59.50% -47.35% - Horiz. % 174.53% 210.40% 199.48% 201.37% 83.97% 52.65% 100.00%
Tax -20,138 -17,991 -14,918 -15,970 -9,809 -9,199 -6,855 19.65% YoY % -11.93% -20.60% 6.59% -62.81% -6.63% -34.19% - Horiz. % 293.77% 262.45% 217.62% 232.97% 143.09% 134.19% 100.00%
NP 45,953 61,686 60,624 60,286 21,991 10,738 31,014 6.77% YoY % -25.50% 1.75% 0.56% 174.14% 104.80% -65.38% - Horiz. % 148.17% 198.90% 195.47% 194.38% 70.91% 34.62% 100.00%
NP to SH 46,716 49,854 60,431 60,286 22,376 10,445 30,296 7.48% YoY % -6.29% -17.50% 0.24% 169.42% 114.23% -65.52% - Horiz. % 154.20% 164.56% 199.47% 198.99% 73.86% 34.48% 100.00%
Tax Rate 30.47 % 22.58 % 19.75 % 20.94 % 30.85 % 46.14 % 18.10 % 9.06% YoY % 34.94% 14.33% -5.68% -32.12% -33.14% 154.92% - Horiz. % 168.34% 124.75% 109.12% 115.69% 170.44% 254.92% 100.00%
Total Cost 297,794 147,310 174,554 112,127 93,407 245,860 263,056 2.09% YoY % 102.15% -15.61% 55.68% 20.04% -62.01% -6.54% - Horiz. % 113.21% 56.00% 66.36% 42.62% 35.51% 93.46% 100.00%
Net Worth 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 564,853 19.57% YoY % -8.11% -11.20% 3.36% 16.03% 16.14% 157.42% - Horiz. % 292.54% 318.37% 358.53% 346.89% 298.96% 257.42% 100.00%
Dividend 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 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 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 564,853 19.57% YoY % -8.11% -11.20% 3.36% 16.03% 16.14% 157.42% - Horiz. % 292.54% 318.37% 358.53% 346.89% 298.96% 257.42% 100.00%
NOSH 1,094,306 1,096,531 1,088,789 1,088,194 1,091,512 1,034,158 258,277 27.18% YoY % -0.20% 0.71% 0.05% -0.30% 5.55% 300.41% - Horiz. % 423.69% 424.55% 421.56% 421.33% 422.61% 400.41% 100.00%
Ratio Analysis 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 13.37 % 29.52 % 25.78 % 34.97 % 19.06 % 4.18 % 10.55 % 4.02% YoY % -54.71% 14.51% -26.28% 83.47% 355.98% -60.38% - Horiz. % 126.73% 279.81% 244.36% 331.47% 180.66% 39.62% 100.00%
ROE 2.83 % 2.77 % 2.98 % 3.08 % 1.33 % 0.72 % 5.36 % -10.09% YoY % 2.17% -7.05% -3.25% 131.58% 84.72% -86.57% - Horiz. % 52.80% 51.68% 55.60% 57.46% 24.81% 13.43% 100.00%
Per Share 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 31.41 19.06 21.60 15.84 10.57 24.81 113.86 -19.30% YoY % 64.80% -11.76% 36.36% 49.86% -57.40% -78.21% - Horiz. % 27.59% 16.74% 18.97% 13.91% 9.28% 21.79% 100.00%
EPS 4.27 4.55 5.55 5.54 2.05 1.01 11.73 -15.49% YoY % -6.15% -18.02% 0.18% 170.24% 102.97% -91.39% - Horiz. % 36.40% 38.79% 47.31% 47.23% 17.48% 8.61% 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 1.5100 1.6400 1.8600 1.8006 1.5471 1.4060 2.1870 -5.98% YoY % -7.93% -11.83% 3.30% 16.39% 10.04% -35.71% - Horiz. % 69.04% 74.99% 85.05% 82.33% 70.74% 64.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 10.79 6.56 7.39 5.41 3.62 8.06 9.23 2.63% YoY % 64.48% -11.23% 36.60% 49.45% -55.09% -12.68% - Horiz. % 116.90% 71.07% 80.07% 58.61% 39.22% 87.32% 100.00%
EPS 1.47 1.57 1.90 1.89 0.70 0.33 0.95 7.54% YoY % -6.37% -17.37% 0.53% 170.00% 112.12% -65.26% - Horiz. % 154.74% 165.26% 200.00% 198.95% 73.68% 34.74% 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 0.5189 0.5647 0.6360 0.6153 0.5303 0.4566 0.1774 19.57% YoY % -8.11% -11.21% 3.36% 16.03% 16.14% 157.38% - Horiz. % 292.50% 318.32% 358.51% 346.84% 298.93% 257.38% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 5.1800 4.8400 3.9600 3.3500 2.7600 2.9100 8.5300 -
P/RPS 16.49 25.39 18.33 21.14 26.11 11.73 7.49 14.04% YoY % -35.05% 38.52% -13.29% -19.03% 122.59% 56.61% - Horiz. % 220.16% 338.99% 244.73% 282.24% 348.60% 156.61% 100.00%
P/EPS 121.34 106.46 71.35 60.47 134.63 288.12 72.72 8.90% YoY % 13.98% 49.21% 17.99% -55.08% -53.27% 296.20% - Horiz. % 166.86% 146.40% 98.12% 83.15% 185.13% 396.20% 100.00%
EY 0.82 0.94 1.40 1.65 0.74 0.35 1.38 -8.30% YoY % -12.77% -32.86% -15.15% 122.97% 111.43% -74.64% - Horiz. % 59.42% 68.12% 101.45% 119.57% 53.62% 25.36% 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 3.43 2.95 2.13 1.86 1.78 2.07 3.90 -2.12% YoY % 16.27% 38.50% 14.52% 4.49% -14.01% -46.92% - Horiz. % 87.95% 75.64% 54.62% 47.69% 45.64% 53.08% 100.00%
Price Multiplier on Announcement Date 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 24/06/20 26/06/19 27/06/18 19/06/17 30/06/16 30/06/15 27/06/14 -
Price 5.9500 6.1900 4.6500 3.4000 2.7300 3.0500 2.8600 -
P/RPS 18.94 32.48 21.53 21.46 25.82 12.29 2.51 40.01% YoY % -41.69% 50.86% 0.33% -16.89% 110.09% 389.64% - Horiz. % 754.58% 1,294.02% 857.77% 854.98% 1,028.69% 489.64% 100.00%
P/EPS 139.38 136.15 83.78 61.37 133.17 301.98 24.38 33.68% YoY % 2.37% 62.51% 36.52% -53.92% -55.90% 1,138.64% - Horiz. % 571.70% 558.45% 343.64% 251.72% 546.23% 1,238.64% 100.00%
EY 0.72 0.73 1.19 1.63 0.75 0.33 4.10 -25.15% YoY % -1.37% -38.66% -26.99% 117.33% 127.27% -91.95% - Horiz. % 17.56% 17.80% 29.02% 39.76% 18.29% 8.05% 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 3.94 3.77 2.50 1.89 1.76 2.17 1.31 20.12% YoY % 4.51% 50.80% 32.28% 7.39% -18.89% 65.65% - Horiz. % 300.76% 287.79% 190.84% 144.27% 134.35% 165.65% 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
Q1 FY2018 -19.6.2017v4.pdf 
