[YINSON] YoY Quarter Result on 2018-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 1,247,000 1,855,939 287,601 257,394 185,468 116,188 253,621 30.37% YoY % -32.81% 545.32% 11.74% 38.78% 59.63% -54.19% - Horiz. % 491.68% 731.78% 113.40% 101.49% 73.13% 45.81% 100.00%
PBT 158,000 96,212 95,664 73,799 30,283 98,130 109,171 6.35% YoY % 64.22% 0.57% 29.63% 143.70% -69.14% -10.11% - Horiz. % 144.73% 88.13% 87.63% 67.60% 27.74% 89.89% 100.00%
Tax -56,000 -19,337 -24,028 -16,801 20,918 -50,919 -7,948 38.42% YoY % -189.60% 19.52% -43.02% -180.32% 141.08% -540.65% - Horiz. % 704.58% 243.29% 302.32% 211.39% -263.19% 640.65% 100.00%
NP 102,000 76,875 71,636 56,998 51,201 47,211 101,223 0.13% YoY % 32.68% 7.31% 25.68% 11.32% 8.45% -53.36% - Horiz. % 100.77% 75.95% 70.77% 56.31% 50.58% 46.64% 100.00%
NP to SH 67,000 64,946 60,700 57,140 51,201 50,098 99,905 -6.44% YoY % 3.16% 7.00% 6.23% 11.60% 2.20% -49.85% - Horiz. % 67.06% 65.01% 60.76% 57.19% 51.25% 50.15% 100.00%
Tax Rate 35.44 % 20.10 % 25.12 % 22.77 % -69.08 % 51.89 % 7.28 % 30.15% YoY % 76.32% -19.98% 10.32% 132.96% -233.13% 612.77% - Horiz. % 486.81% 276.10% 345.05% 312.77% -948.90% 712.77% 100.00%
Total Cost 1,145,000 1,779,064 215,965 200,396 134,267 68,977 152,398 39.91% YoY % -35.64% 723.77% 7.77% 49.25% 94.65% -54.74% - Horiz. % 751.32% 1,167.38% 141.71% 131.50% 88.10% 45.26% 100.00%
Net Worth 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 4.91% YoY % 8.21% -6.08% -11.09% 0.61% 10.44% 32.84% - Horiz. % 133.37% 123.25% 131.23% 147.60% 146.71% 132.84% 100.00%
Dividend 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 21,320 22,083 21,896 64,581 21,741 21,363 14,261 6.92% YoY % -3.46% 0.85% -66.10% 197.05% 1.77% 49.81% - Horiz. % 149.50% 154.85% 153.54% 452.85% 152.45% 149.81% 100.00%
Div Payout % 31.82 % 34.00 % 36.07 % 113.02 % 42.46 % 42.64 % 14.27 % 14.29% YoY % -6.41% -5.74% -68.09% 166.18% -0.42% 198.81% - Horiz. % 222.99% 238.26% 252.77% 792.01% 297.55% 298.81% 100.00%
Equity 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,780,219 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 4.91% YoY % 8.21% -6.08% -11.09% 0.61% 10.44% 32.84% - Horiz. % 133.37% 123.25% 131.23% 147.60% 146.71% 132.84% 100.00%
NOSH 1,066,000 1,104,156 1,094,800 1,076,363 1,087,070 1,068,198 950,743 1.92% YoY % -3.46% 0.85% 1.71% -0.98% 1.77% 12.35% - Horiz. % 112.12% 116.14% 115.15% 113.21% 114.34% 112.35% 100.00%
Ratio Analysis 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 8.18 % 4.14 % 24.91 % 22.14 % 27.61 % 40.63 % 39.91 % -23.20% YoY % 97.58% -83.38% 12.51% -19.81% -32.05% 1.80% - Horiz. % 20.50% 10.37% 62.42% 55.47% 69.18% 101.80% 100.00%
ROE 3.76 % 3.95 % 3.47 % 2.90 % 2.61 % 2.83 % 7.48 % -10.82% YoY % -4.81% 13.83% 19.66% 11.11% -7.77% -62.17% - Horiz. % 50.27% 52.81% 46.39% 38.77% 34.89% 37.83% 100.00%
Per Share 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 116.98 168.09 26.27 23.91 17.06 10.88 26.68 27.91% YoY % -30.41% 539.86% 9.87% 40.15% 56.80% -59.22% - Horiz. % 438.46% 630.02% 98.46% 89.62% 63.94% 40.78% 100.00%
EPS 6.30 5.88 5.54 5.31 4.71 4.69 10.51 -8.17% YoY % 7.14% 6.14% 4.33% 12.74% 0.43% -55.38% - Horiz. % 59.94% 55.95% 52.71% 50.52% 44.81% 44.62% 100.00%
DPS 2.00 2.00 2.00 6.00 2.00 2.00 1.50 4.91% YoY % 0.00% 0.00% -66.67% 200.00% 0.00% 33.33% - Horiz. % 133.33% 133.33% 133.33% 400.00% 133.33% 133.33% 100.00%
NAPS 1.6700 1.4900 1.6000 1.8305 1.8015 1.6600 1.4040 2.93% YoY % 12.08% -6.88% -12.59% 1.61% 8.52% 18.23% - Horiz. % 118.95% 106.13% 113.96% 130.38% 128.31% 118.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 39.16 58.28 9.03 8.08 5.82 3.65 7.96 30.38% YoY % -32.81% 545.40% 11.76% 38.83% 59.45% -54.15% - Horiz. % 491.96% 732.16% 113.44% 101.51% 73.12% 45.85% 100.00%
EPS 2.10 2.04 1.91 1.79 1.61 1.57 3.14 -6.48% YoY % 2.94% 6.81% 6.70% 11.18% 2.55% -50.00% - Horiz. % 66.88% 64.97% 60.83% 57.01% 51.27% 50.00% 100.00%
DPS 0.67 0.69 0.69 2.03 0.68 0.67 0.45 6.85% YoY % -2.90% 0.00% -66.01% 198.53% 1.49% 48.89% - Horiz. % 148.89% 153.33% 153.33% 451.11% 151.11% 148.89% 100.00%
NAPS 0.5590 0.5166 0.5501 0.6187 0.6150 0.5568 0.4192 4.91% YoY % 8.21% -6.09% -11.09% 0.60% 10.45% 32.82% - Horiz. % 133.35% 123.23% 131.23% 147.59% 146.71% 132.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 5.2000 6.2000 4.1000 4.2200 3.1100 2.7300 2.8400 -
P/RPS 4.45 3.69 15.61 17.65 18.23 25.10 10.65 -13.52% YoY % 20.60% -76.36% -11.56% -3.18% -27.37% 135.68% - Horiz. % 41.78% 34.65% 146.57% 165.73% 171.17% 235.68% 100.00%
P/EPS 82.73 105.41 73.95 79.49 66.03 58.21 27.03 20.47% YoY % -21.52% 42.54% -6.97% 20.38% 13.43% 115.35% - Horiz. % 306.07% 389.97% 273.58% 294.08% 244.28% 215.35% 100.00%
EY 1.21 0.95 1.35 1.26 1.51 1.72 3.70 -16.98% YoY % 27.37% -29.63% 7.14% -16.56% -12.21% -53.51% - Horiz. % 32.70% 25.68% 36.49% 34.05% 40.81% 46.49% 100.00%
DY 0.38 0.32 0.49 1.42 0.64 0.73 0.53 -5.39% YoY % 18.75% -34.69% -65.49% 121.88% -12.33% 37.74% - Horiz. % 71.70% 60.38% 92.45% 267.92% 120.75% 137.74% 100.00%
P/NAPS 3.11 4.16 2.56 2.31 1.73 1.64 2.02 7.45% YoY % -25.24% 62.50% 10.82% 33.53% 5.49% -18.81% - Horiz. % 153.96% 205.94% 126.73% 114.36% 85.64% 81.19% 100.00%
Price Multiplier on Announcement Date 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date - 25/03/20 27/03/19 29/03/18 30/03/17 30/03/16 27/03/15 -
Price 5.4000 5.0900 4.5900 3.7600 3.2100 2.7500 2.8200 -
P/RPS 4.62 3.03 17.47 15.72 18.81 25.28 10.57 -12.87% YoY % 52.48% -82.66% 11.13% -16.43% -25.59% 139.17% - Horiz. % 43.71% 28.67% 165.28% 148.72% 177.96% 239.17% 100.00%
P/EPS 85.92 86.54 82.79 70.83 68.15 58.64 26.84 21.38% YoY % -0.72% 4.53% 16.89% 3.93% 16.22% 118.48% - Horiz. % 320.12% 322.43% 308.46% 263.90% 253.91% 218.48% 100.00%
EY 1.16 1.16 1.21 1.41 1.47 1.71 3.73 -17.67% YoY % 0.00% -4.13% -14.18% -4.08% -14.04% -54.16% - Horiz. % 31.10% 31.10% 32.44% 37.80% 39.41% 45.84% 100.00%
DY 0.37 0.39 0.44 1.60 0.62 0.73 0.53 -5.81% YoY % -5.13% -11.36% -72.50% 158.06% -15.07% 37.74% - Horiz. % 69.81% 73.58% 83.02% 301.89% 116.98% 137.74% 100.00%
P/NAPS 3.23 3.42 2.87 2.05 1.78 1.66 2.01 8.22% YoY % -5.56% 19.16% 40.00% 15.17% 7.23% -17.41% - Horiz. % 160.70% 170.15% 142.79% 101.99% 88.56% 82.59% 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
Q4 FY2018 - 29.3.2018.pdf 
