[YINSON] YoY Quarter Result on 2013-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 114,445 98,405 280,514 227,350 235,768 158,630 148,538 -4.25% YoY % 16.30% -64.92% 23.38% -3.57% 48.63% 6.79% - Horiz. % 77.05% 66.25% 188.85% 153.06% 158.73% 106.79% 100.00%
PBT 73,661 84,230 39,290 13,204 12,872 6,233 5,939 52.09% YoY % -12.55% 114.38% 197.56% 2.58% 106.51% 4.95% - Horiz. % 1,240.29% 1,418.25% 661.56% 222.33% 216.74% 104.95% 100.00%
Tax -13,207 -6,328 -7,976 -2,040 -2,188 -819 -1,460 44.30% YoY % -108.71% 20.66% -290.98% 6.76% -167.16% 43.90% - Horiz. % 904.59% 433.42% 546.30% 139.73% 149.86% 56.10% 100.00%
NP 60,454 77,902 31,314 11,164 10,684 5,414 4,479 54.24% YoY % -22.40% 148.78% 180.49% 4.49% 97.34% 20.88% - Horiz. % 1,349.72% 1,739.27% 699.13% 249.25% 238.54% 120.88% 100.00%
NP to SH 60,362 78,378 30,684 10,251 9,847 5,470 4,489 54.15% YoY % -22.99% 155.44% 199.33% 4.10% 80.02% 21.85% - Horiz. % 1,344.66% 1,746.00% 683.54% 228.36% 219.36% 121.85% 100.00%
Tax Rate 17.93 % 7.51 % 20.30 % 15.45 % 17.00 % 13.14 % 24.58 % -5.12% YoY % 138.75% -63.00% 31.39% -9.12% 29.38% -46.54% - Horiz. % 72.95% 30.55% 82.59% 62.86% 69.16% 53.46% 100.00%
Total Cost 53,991 20,503 249,200 216,186 225,084 153,216 144,059 -15.08% YoY % 163.33% -91.77% 15.27% -3.95% 46.91% 6.36% - Horiz. % 37.48% 14.23% 172.98% 150.07% 156.24% 106.36% 100.00%
Net Worth 1,803,668 1,732,538 1,055,415 350,366 259,905 139,829 114,452 58.27% YoY % 4.11% 64.16% 201.23% 34.81% 85.87% 22.17% - Horiz. % 1,575.91% 1,513.76% 922.14% 306.12% 227.09% 122.17% 100.00%
Dividend 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 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 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 1,803,668 1,732,538 1,055,415 350,366 259,905 139,829 114,452 58.27% YoY % 4.11% 64.16% 201.23% 34.81% 85.87% 22.17% - Horiz. % 1,575.91% 1,513.76% 922.14% 306.12% 227.09% 122.17% 100.00%
NOSH 1,089,566 1,067,820 949,969 213,118 196,155 72,450 68,534 58.50% YoY % 2.04% 12.41% 345.75% 8.65% 170.74% 5.71% - Horiz. % 1,589.81% 1,558.08% 1,386.12% 310.97% 286.21% 105.71% 100.00%
Ratio Analysis 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 52.82 % 79.16 % 11.16 % 4.91 % 4.53 % 3.41 % 3.02 % 61.04% YoY % -33.27% 609.32% 127.29% 8.39% 32.84% 12.91% - Horiz. % 1,749.01% 2,621.19% 369.54% 162.58% 150.00% 112.91% 100.00%
ROE 3.35 % 4.52 % 2.91 % 2.93 % 3.79 % 3.91 % 3.92 % -2.58% YoY % -25.88% 55.33% -0.68% -22.69% -3.07% -0.26% - Horiz. % 85.46% 115.31% 74.23% 74.74% 96.68% 99.74% 100.00%
Per Share 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 10.50 9.22 29.53 106.68 120.19 218.95 216.74 -39.59% YoY % 13.88% -68.78% -72.32% -11.24% -45.11% 1.02% - Horiz. % 4.84% 4.25% 13.62% 49.22% 55.45% 101.02% 100.00%
EPS 5.54 7.34 3.23 4.81 5.02 7.55 6.55 -2.75% YoY % -24.52% 127.24% -32.85% -4.18% -33.51% 15.27% - Horiz. % 84.58% 112.06% 49.31% 73.44% 76.64% 115.27% 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 1.6554 1.6225 1.1110 1.6440 1.3250 1.9300 1.6700 -0.15% YoY % 2.03% 46.04% -32.42% 24.08% -31.35% 15.57% - Horiz. % 99.13% 97.16% 66.53% 98.44% 79.34% 115.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 3.59 3.09 8.81 7.14 7.40 4.98 4.66 -4.25% YoY % 16.18% -64.93% 23.39% -3.51% 48.59% 6.87% - Horiz. % 77.04% 66.31% 189.06% 153.22% 158.80% 106.87% 100.00%
EPS 1.90 2.46 0.96 0.32 0.31 0.17 0.14 54.38% YoY % -22.76% 156.25% 200.00% 3.23% 82.35% 21.43% - Horiz. % 1,357.14% 1,757.14% 685.71% 228.57% 221.43% 121.43% 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 0.5664 0.5441 0.3314 0.1100 0.0816 0.0439 0.0359 58.30% YoY % 4.10% 64.18% 201.27% 34.80% 85.88% 22.28% - Horiz. % 1,577.72% 1,515.60% 923.12% 306.41% 227.30% 122.28% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 3.0700 3.0600 2.9500 4.9000 2.1000 2.2000 0.7500 -
P/RPS 29.23 33.20 9.99 4.59 1.75 1.00 0.35 108.93% YoY % -11.96% 232.33% 117.65% 162.29% 75.00% 185.71% - Horiz. % 8,351.43% 9,485.71% 2,854.29% 1,311.43% 500.00% 285.71% 100.00%
P/EPS 55.42 41.69 91.33 101.87 41.83 29.14 11.45 30.03% YoY % 32.93% -54.35% -10.35% 143.53% 43.55% 154.50% - Horiz. % 484.02% 364.10% 797.64% 889.69% 365.33% 254.50% 100.00%
EY 1.80 2.40 1.09 0.98 2.39 3.43 8.73 -23.12% YoY % -25.00% 120.18% 11.22% -59.00% -30.32% -60.71% - Horiz. % 20.62% 27.49% 12.49% 11.23% 27.38% 39.29% 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 1.85 1.89 2.66 2.98 1.58 1.14 0.45 26.54% YoY % -2.12% -28.95% -10.74% 88.61% 38.60% 153.33% - Horiz. % 411.11% 420.00% 591.11% 662.22% 351.11% 253.33% 100.00%
Price Multiplier on Announcement Date 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 28/09/16 29/09/15 26/09/14 26/09/13 27/09/12 26/09/11 28/09/10 -
Price 3.2500 2.9000 3.3800 4.8600 1.8100 1.6200 0.7600 -
P/RPS 30.94 31.47 11.45 4.56 1.51 0.74 0.35 110.92% YoY % -1.68% 174.85% 151.10% 201.99% 104.05% 111.43% - Horiz. % 8,840.00% 8,991.43% 3,271.43% 1,302.86% 431.43% 211.43% 100.00%
P/EPS 58.66 39.51 104.64 101.04 36.06 21.46 11.60 30.98% YoY % 48.47% -62.24% 3.56% 180.20% 68.03% 85.00% - Horiz. % 505.69% 340.60% 902.07% 871.03% 310.86% 185.00% 100.00%
EY 1.70 2.53 0.96 0.99 2.77 4.66 8.62 -23.69% YoY % -32.81% 163.54% -3.03% -64.26% -40.56% -45.94% - Horiz. % 19.72% 29.35% 11.14% 11.48% 32.13% 54.06% 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 1.96 1.79 3.04 2.96 1.37 0.84 0.46 27.30% YoY % 9.50% -41.12% 2.70% 116.06% 63.10% 82.61% - Horiz. % 426.09% 389.13% 660.87% 643.48% 297.83% 182.61% 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
FY2014-Q2-IS-BS-ES-CF.xls 
