[YINSON] YoY Quarter Result on 2018-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 992,000 343,747 208,996 235,178 172,413 115,398 256,598 25.25% YoY % 188.58% 64.48% -11.13% 36.40% 49.41% -55.03% - Horiz. % 386.60% 133.96% 81.45% 91.65% 67.19% 44.97% 100.00%
PBT 187,000 66,091 79,677 75,542 76,256 31,800 19,937 45.17% YoY % 182.94% -17.05% 5.47% -0.94% 139.80% 59.50% - Horiz. % 937.95% 331.50% 399.64% 378.90% 382.48% 159.50% 100.00%
Tax -42,000 -20,138 -17,991 -14,918 -15,970 -9,809 -9,199 28.77% YoY % -108.56% -11.93% -20.60% 6.59% -62.81% -6.63% - Horiz. % 456.57% 218.92% 195.58% 162.17% 173.61% 106.63% 100.00%
NP 145,000 45,953 61,686 60,624 60,286 21,991 10,738 54.25% YoY % 215.54% -25.50% 1.75% 0.56% 174.14% 104.80% - Horiz. % 1,350.34% 427.95% 574.46% 564.57% 561.43% 204.80% 100.00%
NP to SH 112,000 46,716 49,854 60,431 60,286 22,376 10,445 48.44% YoY % 139.75% -6.29% -17.50% 0.24% 169.42% 114.23% - Horiz. % 1,072.28% 447.26% 477.30% 578.56% 577.18% 214.23% 100.00%
Tax Rate 22.46 % 30.47 % 22.58 % 19.75 % 20.94 % 30.85 % 46.14 % -11.30% YoY % -26.29% 34.94% 14.33% -5.68% -32.12% -33.14% - Horiz. % 48.68% 66.04% 48.94% 42.80% 45.38% 66.86% 100.00%
Total Cost 847,000 297,794 147,310 174,554 112,127 93,407 245,860 22.87% YoY % 184.42% 102.15% -15.61% 55.68% 20.04% -62.01% - Horiz. % 344.51% 121.12% 59.92% 71.00% 45.61% 37.99% 100.00%
Net Worth 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 5.66% YoY % 22.51% -8.11% -11.20% 3.36% 16.03% 16.14% - Horiz. % 139.22% 113.64% 123.68% 139.28% 134.76% 116.14% 100.00%
Dividend 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 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 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 5.66% YoY % 22.51% -8.11% -11.20% 3.36% 16.03% 16.14% - Horiz. % 139.22% 113.64% 123.68% 139.28% 134.76% 116.14% 100.00%
NOSH 1,065,417 1,094,306 1,096,531 1,088,789 1,088,194 1,091,512 1,034,158 0.50% YoY % -2.64% -0.20% 0.71% 0.05% -0.30% 5.55% - Horiz. % 103.02% 105.82% 106.03% 105.28% 105.23% 105.55% 100.00%
Ratio Analysis 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 14.62 % 13.37 % 29.52 % 25.78 % 34.97 % 19.06 % 4.18 % 23.18% YoY % 9.35% -54.71% 14.51% -26.28% 83.47% 355.98% - Horiz. % 349.76% 319.86% 706.22% 616.75% 836.60% 455.98% 100.00%
ROE 5.53 % 2.83 % 2.77 % 2.98 % 3.08 % 1.33 % 0.72 % 40.42% YoY % 95.41% 2.17% -7.05% -3.25% 131.58% 84.72% - Horiz. % 768.06% 393.06% 384.72% 413.89% 427.78% 184.72% 100.00%
Per Share 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 93.11 31.41 19.06 21.60 15.84 10.57 24.81 24.64% YoY % 196.43% 64.80% -11.76% 36.36% 49.86% -57.40% - Horiz. % 375.29% 126.60% 76.82% 87.06% 63.85% 42.60% 100.00%
EPS 10.50 4.27 4.55 5.55 5.54 2.05 1.01 47.68% YoY % 145.90% -6.15% -18.02% 0.18% 170.24% 102.97% - Horiz. % 1,039.60% 422.77% 450.50% 549.51% 548.51% 202.97% 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 1.9000 1.5100 1.6400 1.8600 1.8006 1.5471 1.4060 5.14% YoY % 25.83% -7.93% -11.83% 3.30% 16.39% 10.04% - Horiz. % 135.14% 107.40% 116.64% 132.29% 128.07% 110.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 31.15 10.79 6.56 7.39 5.41 3.62 8.06 25.25% YoY % 188.69% 64.48% -11.23% 36.60% 49.45% -55.09% - Horiz. % 386.48% 133.87% 81.39% 91.69% 67.12% 44.91% 100.00%
EPS 3.52 1.47 1.57 1.90 1.89 0.70 0.33 48.31% YoY % 139.46% -6.37% -17.37% 0.53% 170.00% 112.12% - Horiz. % 1,066.67% 445.45% 475.76% 575.76% 572.73% 212.12% 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 0.6357 0.5189 0.5647 0.6360 0.6153 0.5303 0.4566 5.66% YoY % 22.51% -8.11% -11.21% 3.36% 16.03% 16.14% - Horiz. % 139.22% 113.64% 123.67% 139.29% 134.76% 116.14% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 5.2200 5.1800 4.8400 3.9600 3.3500 2.7600 2.9100 -
P/RPS 5.61 16.49 25.39 18.33 21.14 26.11 11.73 -11.56% YoY % -65.98% -35.05% 38.52% -13.29% -19.03% 122.59% - Horiz. % 47.83% 140.58% 216.45% 156.27% 180.22% 222.59% 100.00%
P/EPS 49.66 121.34 106.46 71.35 60.47 134.63 288.12 -25.38% YoY % -59.07% 13.98% 49.21% 17.99% -55.08% -53.27% - Horiz. % 17.24% 42.11% 36.95% 24.76% 20.99% 46.73% 100.00%
EY 2.01 0.82 0.94 1.40 1.65 0.74 0.35 33.78% YoY % 145.12% -12.77% -32.86% -15.15% 122.97% 111.43% - Horiz. % 574.29% 234.29% 268.57% 400.00% 471.43% 211.43% 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 2.75 3.43 2.95 2.13 1.86 1.78 2.07 4.84% YoY % -19.83% 16.27% 38.50% 14.52% 4.49% -14.01% - Horiz. % 132.85% 165.70% 142.51% 102.90% 89.86% 85.99% 100.00%
Price Multiplier on Announcement Date 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date - 24/06/20 26/06/19 27/06/18 19/06/17 30/06/16 30/06/15 -
Price 5.0000 5.9500 6.1900 4.6500 3.4000 2.7300 3.0500 -
P/RPS 5.37 18.94 32.48 21.53 21.46 25.82 12.29 -12.88% YoY % -71.65% -41.69% 50.86% 0.33% -16.89% 110.09% - Horiz. % 43.69% 154.11% 264.28% 175.18% 174.61% 210.09% 100.00%
P/EPS 47.56 139.38 136.15 83.78 61.37 133.17 301.98 -26.49% YoY % -65.88% 2.37% 62.51% 36.52% -53.92% -55.90% - Horiz. % 15.75% 46.16% 45.09% 27.74% 20.32% 44.10% 100.00%
EY 2.10 0.72 0.73 1.19 1.63 0.75 0.33 36.09% YoY % 191.67% -1.37% -38.66% -26.99% 117.33% 127.27% - Horiz. % 636.36% 218.18% 221.21% 360.61% 493.94% 227.27% 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 2.63 3.94 3.77 2.50 1.89 1.76 2.17 3.25% YoY % -33.25% 4.51% 50.80% 32.28% 7.39% -18.89% - Horiz. % 121.20% 181.57% 173.73% 115.21% 87.10% 81.11% 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 FY2019 27.06.2018.pdf 
