[YINSON] YoY Quarter Result on 2015-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 257,394 185,468 116,188 253,621 249,435 172,747 165,912 7.59% YoY % 38.78% 59.63% -54.19% 1.68% 44.39% 4.12% - Horiz. % 155.14% 111.79% 70.03% 152.86% 150.34% 104.12% 100.00%
PBT 73,799 30,283 98,130 109,171 104,047 5,999 8,140 44.35% YoY % 143.70% -69.14% -10.11% 4.92% 1,634.41% -26.30% - Horiz. % 906.62% 372.03% 1,205.53% 1,341.17% 1,278.22% 73.70% 100.00%
Tax -16,801 20,918 -50,919 -7,948 -4,352 -744 -2,494 37.39% YoY % -180.32% 141.08% -540.65% -82.63% -484.95% 70.17% - Horiz. % 673.66% -838.73% 2,041.66% 318.68% 174.50% 29.83% 100.00%
NP 56,998 51,201 47,211 101,223 99,695 5,255 5,646 46.96% YoY % 11.32% 8.45% -53.36% 1.53% 1,797.15% -6.93% - Horiz. % 1,009.53% 906.85% 836.18% 1,792.83% 1,765.76% 93.07% 100.00%
NP to SH 57,140 51,201 50,098 99,905 98,589 4,833 5,878 46.04% YoY % 11.60% 2.20% -49.85% 1.33% 1,939.91% -17.78% - Horiz. % 972.10% 871.06% 852.30% 1,699.64% 1,677.25% 82.22% 100.00%
Tax Rate 22.77 % -69.08 % 51.89 % 7.28 % 4.18 % 12.40 % 30.64 % -4.82% YoY % 132.96% -233.13% 612.77% 74.16% -66.29% -59.53% - Horiz. % 74.31% -225.46% 169.35% 23.76% 13.64% 40.47% 100.00%
Total Cost 200,396 134,267 68,977 152,398 149,740 167,492 160,266 3.79% YoY % 49.25% 94.65% -54.74% 1.78% -10.60% 4.51% - Horiz. % 125.04% 83.78% 43.04% 95.09% 93.43% 104.51% 100.00%
Net Worth 1,970,282 1,958,356 1,773,208 1,334,844 426,742 279,327 144,858 54.44% YoY % 0.61% 10.44% 32.84% 212.80% 52.77% 92.83% - Horiz. % 1,360.14% 1,351.91% 1,224.09% 921.48% 294.59% 192.83% 100.00%
Dividend 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 64,581 21,741 21,363 14,261 - - - - YoY % 197.05% 1.77% 49.81% 0.00% 0.00% 0.00% - Horiz. % 452.85% 152.45% 149.81% 100.00% - - -
Div Payout % 113.02 % 42.46 % 42.64 % 14.27 % - % - % - % - YoY % 166.18% -0.42% 198.81% 0.00% 0.00% 0.00% - Horiz. % 792.01% 297.55% 298.81% 100.00% - - -
Equity 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 1,970,282 1,958,356 1,773,208 1,334,844 426,742 279,327 144,858 54.44% YoY % 0.61% 10.44% 32.84% 212.80% 52.77% 92.83% - Horiz. % 1,360.14% 1,351.91% 1,224.09% 921.48% 294.59% 192.83% 100.00%
NOSH 1,076,363 1,087,070 1,068,198 950,743 213,371 196,294 72,429 56.73% YoY % -0.98% 1.77% 12.35% 345.58% 8.70% 171.02% - Horiz. % 1,486.08% 1,500.87% 1,474.81% 1,312.65% 294.59% 271.02% 100.00%
Ratio Analysis 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 22.14 % 27.61 % 40.63 % 39.91 % 39.97 % 3.04 % 3.40 % 36.61% YoY % -19.81% -32.05% 1.80% -0.15% 1,214.80% -10.59% - Horiz. % 651.18% 812.06% 1,195.00% 1,173.82% 1,175.59% 89.41% 100.00%
ROE 2.90 % 2.61 % 2.83 % 7.48 % 23.10 % 1.73 % 4.06 % -5.45% YoY % 11.11% -7.77% -62.17% -67.62% 1,235.26% -57.39% - Horiz. % 71.43% 64.29% 69.70% 184.24% 568.97% 42.61% 100.00%
Per Share 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 23.91 17.06 10.88 26.68 116.90 88.00 229.07 -31.36% YoY % 40.15% 56.80% -59.22% -77.18% 32.84% -61.58% - Horiz. % 10.44% 7.45% 4.75% 11.65% 51.03% 38.42% 100.00%
EPS 5.31 4.71 4.69 10.51 14.33 2.46 8.12 -6.83% YoY % 12.74% 0.43% -55.38% -26.66% 482.52% -69.70% - Horiz. % 65.39% 58.00% 57.76% 129.43% 176.48% 30.30% 100.00%
DPS 6.00 2.00 2.00 1.50 0.00 0.00 0.00 - YoY % 200.00% 0.00% 33.33% 0.00% 0.00% 0.00% - Horiz. % 400.00% 133.33% 133.33% 100.00% - - -
NAPS 1.8305 1.8015 1.6600 1.4040 2.0000 1.4230 2.0000 -1.46% YoY % 1.61% 8.52% 18.23% -29.80% 40.55% -28.85% - Horiz. % 91.53% 90.07% 83.00% 70.20% 100.00% 71.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 8.08 5.82 3.65 7.96 7.83 5.42 5.21 7.58% YoY % 38.83% 59.45% -54.15% 1.66% 44.46% 4.03% - Horiz. % 155.09% 111.71% 70.06% 152.78% 150.29% 104.03% 100.00%
EPS 1.79 1.61 1.57 3.14 3.10 0.15 0.18 46.59% YoY % 11.18% 2.55% -50.00% 1.29% 1,966.67% -16.67% - Horiz. % 994.44% 894.44% 872.22% 1,744.44% 1,722.22% 83.33% 100.00%
DPS 2.03 0.68 0.67 0.45 0.00 0.00 0.00 - YoY % 198.53% 1.49% 48.89% 0.00% 0.00% 0.00% - Horiz. % 451.11% 151.11% 148.89% 100.00% - - -
NAPS 0.6187 0.6150 0.5568 0.4192 0.1340 0.0877 0.0455 54.43% YoY % 0.60% 10.45% 32.82% 212.84% 52.79% 92.75% - Horiz. % 1,359.78% 1,351.65% 1,223.74% 921.32% 294.51% 192.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.2200 3.1100 2.7300 2.8400 7.4000 2.2000 1.9900 -
P/RPS 17.65 18.23 25.10 10.65 6.33 2.50 0.87 65.07% YoY % -3.18% -27.37% 135.68% 68.25% 153.20% 187.36% - Horiz. % 2,028.74% 2,095.40% 2,885.06% 1,224.14% 727.59% 287.36% 100.00%
P/EPS 79.49 66.03 58.21 27.03 16.02 89.35 24.52 21.63% YoY % 20.38% 13.43% 115.35% 68.73% -82.07% 264.40% - Horiz. % 324.18% 269.29% 237.40% 110.24% 65.33% 364.40% 100.00%
EY 1.26 1.51 1.72 3.70 6.24 1.12 4.08 -17.77% YoY % -16.56% -12.21% -53.51% -40.71% 457.14% -72.55% - Horiz. % 30.88% 37.01% 42.16% 90.69% 152.94% 27.45% 100.00%
DY 1.42 0.64 0.73 0.53 0.00 0.00 0.00 - YoY % 121.88% -12.33% 37.74% 0.00% 0.00% 0.00% - Horiz. % 267.92% 120.75% 137.74% 100.00% - - -
P/NAPS 2.31 1.73 1.64 2.02 3.70 1.55 1.00 14.96% YoY % 33.53% 5.49% -18.81% -45.41% 138.71% 55.00% - Horiz. % 231.00% 173.00% 164.00% 202.00% 370.00% 155.00% 100.00%
Price Multiplier on Announcement Date 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 30/03/17 30/03/16 27/03/15 27/03/14 28/03/13 29/03/12 -
Price 3.7600 3.2100 2.7500 2.8200 8.9000 2.5400 1.7300 -
P/RPS 15.72 18.81 25.28 10.57 7.61 2.89 0.76 65.60% YoY % -16.43% -25.59% 139.17% 38.90% 163.32% 280.26% - Horiz. % 2,068.42% 2,475.00% 3,326.32% 1,390.79% 1,001.32% 380.26% 100.00%
P/EPS 70.83 68.15 58.64 26.84 19.26 103.16 21.32 22.13% YoY % 3.93% 16.22% 118.48% 39.36% -81.33% 383.86% - Horiz. % 332.22% 319.65% 275.05% 125.89% 90.34% 483.86% 100.00%
EY 1.41 1.47 1.71 3.73 5.19 0.97 4.69 -18.14% YoY % -4.08% -14.04% -54.16% -28.13% 435.05% -79.32% - Horiz. % 30.06% 31.34% 36.46% 79.53% 110.66% 20.68% 100.00%
DY 1.60 0.62 0.73 0.53 0.00 0.00 0.00 - YoY % 158.06% -15.07% 37.74% 0.00% 0.00% 0.00% - Horiz. % 301.89% 116.98% 137.74% 100.00% - - -
P/NAPS 2.05 1.78 1.66 2.01 4.45 1.78 0.87 15.34% YoY % 15.17% 7.23% -17.41% -54.83% 150.00% 104.60% - Horiz. % 235.63% 204.60% 190.80% 231.03% 511.49% 204.60% 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 FY 31-1--2015.pdf 
