[YINSON] YoY Quarter Result on 2013-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 127,944 110,720 255,219 236,780 192,554 194,478 156,187 -3.27% YoY % 15.56% -56.62% 7.79% 22.97% -0.99% 24.52% - Horiz. % 81.92% 70.89% 163.41% 151.60% 123.28% 124.52% 100.00%
PBT 77,435 94,164 93,050 16,851 11,481 9,796 4,081 63.24% YoY % -17.77% 1.20% 452.19% 46.77% 17.20% 140.04% - Horiz. % 1,897.45% 2,307.38% 2,280.08% 412.91% 281.33% 240.04% 100.00%
Tax -14,326 -14,194 -5,189 -622 -2,155 -1,763 -1,663 43.13% YoY % -0.93% -173.54% -734.24% 71.14% -22.23% -6.01% - Horiz. % 861.46% 853.52% 312.03% 37.40% 129.59% 106.01% 100.00%
NP 63,109 79,970 87,861 16,229 9,326 8,033 2,418 72.14% YoY % -21.08% -8.98% 441.38% 74.02% 16.10% 232.22% - Horiz. % 2,609.97% 3,307.28% 3,633.62% 671.17% 385.69% 332.22% 100.00%
NP to SH 63,109 85,742 86,792 15,506 8,508 8,066 2,504 71.14% YoY % -26.40% -1.21% 459.73% 82.25% 5.48% 222.12% - Horiz. % 2,520.33% 3,424.20% 3,466.13% 619.25% 339.78% 322.12% 100.00%
Tax Rate 18.50 % 15.07 % 5.58 % 3.69 % 18.77 % 18.00 % 40.75 % -12.32% YoY % 22.76% 170.07% 51.22% -80.34% 4.28% -55.83% - Horiz. % 45.40% 36.98% 13.69% 9.06% 46.06% 44.17% 100.00%
Total Cost 64,835 30,750 167,358 220,551 183,228 186,445 153,769 -13.39% YoY % 110.85% -81.63% -24.12% 20.37% -1.73% 21.25% - Horiz. % 42.16% 20.00% 108.84% 143.43% 119.16% 121.25% 100.00%
Net Worth 1,883,643 2,289,514 1,184,477 355,550 262,689 146,259 114,937 59.31% YoY % -17.73% 93.29% 233.14% 35.35% 79.60% 27.25% - Horiz. % 1,638.84% 1,991.96% 1,030.54% 309.34% 228.55% 127.25% 100.00%
Dividend 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 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 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 1,883,643 2,289,514 1,184,477 355,550 262,689 146,259 114,937 59.31% YoY % -17.73% 93.29% 233.14% 35.35% 79.60% 27.25% - Horiz. % 1,638.84% 1,991.96% 1,030.54% 309.34% 228.55% 127.25% 100.00%
NOSH 1,089,567 1,067,770 950,624 213,287 196,036 72,405 68,415 58.55% YoY % 2.04% 12.32% 345.70% 8.80% 170.75% 5.83% - Horiz. % 1,592.58% 1,560.72% 1,389.49% 311.75% 286.54% 105.83% 100.00%
Ratio Analysis 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 49.33 % 72.23 % 34.43 % 6.85 % 4.84 % 4.13 % 1.55 % 77.92% YoY % -31.70% 109.79% 402.63% 41.53% 17.19% 166.45% - Horiz. % 3,182.58% 4,660.00% 2,221.29% 441.94% 312.26% 266.45% 100.00%
ROE 3.35 % 3.74 % 7.33 % 4.36 % 3.24 % 5.51 % 2.18 % 7.42% YoY % -10.43% -48.98% 68.12% 34.57% -41.20% 152.75% - Horiz. % 153.67% 171.56% 336.24% 200.00% 148.62% 252.75% 100.00%
Per Share 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 11.74 10.37 26.85 111.01 98.22 268.59 228.29 -38.99% YoY % 13.21% -61.38% -75.81% 13.02% -63.43% 17.65% - Horiz. % 5.14% 4.54% 11.76% 48.63% 43.02% 117.65% 100.00%
EPS 5.79 8.03 9.13 7.27 4.34 11.14 3.66 7.94% YoY % -27.90% -12.05% 25.58% 67.51% -61.04% 204.37% - Horiz. % 158.20% 219.40% 249.45% 198.63% 118.58% 304.37% 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 1.7288 2.1442 1.2460 1.6670 1.3400 2.0200 1.6800 0.48% YoY % -19.37% 72.09% -25.25% 24.40% -33.66% 20.24% - Horiz. % 102.90% 127.63% 74.17% 99.23% 79.76% 120.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,184,401 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 4.02 3.48 8.01 7.44 6.05 6.11 4.90 -3.24% YoY % 15.52% -56.55% 7.66% 22.98% -0.98% 24.69% - Horiz. % 82.04% 71.02% 163.47% 151.84% 123.47% 124.69% 100.00%
EPS 1.98 2.69 2.73 0.49 0.27 0.25 0.08 70.63% YoY % -26.39% -1.47% 457.14% 81.48% 8.00% 212.50% - Horiz. % 2,475.00% 3,362.50% 3,412.50% 612.50% 337.50% 312.50% 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 0.5915 0.7190 0.3720 0.1117 0.0825 0.0459 0.0361 59.30% YoY % -17.73% 93.28% 233.03% 35.39% 79.74% 27.15% - Horiz. % 1,638.50% 1,991.69% 1,030.47% 309.42% 228.53% 127.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 3.1300 2.9400 2.9100 4.8400 1.8000 1.9100 0.9000 -
P/RPS 26.65 28.35 10.84 4.36 1.83 0.71 0.39 102.07% YoY % -6.00% 161.53% 148.62% 138.25% 157.75% 82.05% - Horiz. % 6,833.33% 7,269.23% 2,779.49% 1,117.95% 469.23% 182.05% 100.00%
P/EPS 54.04 36.61 31.87 66.57 41.47 17.15 24.59 14.01% YoY % 47.61% 14.87% -52.13% 60.53% 141.81% -30.26% - Horiz. % 219.76% 148.88% 129.61% 270.72% 168.65% 69.74% 100.00%
EY 1.85 2.73 3.14 1.50 2.41 5.83 4.07 -12.30% YoY % -32.23% -13.06% 109.33% -37.76% -58.66% 43.24% - Horiz. % 45.45% 67.08% 77.15% 36.86% 59.21% 143.24% 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 1.81 1.37 2.34 2.90 1.34 0.95 0.54 22.31% YoY % 32.12% -41.45% -19.31% 116.42% 41.05% 75.93% - Horiz. % 335.19% 253.70% 433.33% 537.04% 248.15% 175.93% 100.00%
Price Multiplier on Announcement Date 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 20/12/16 28/12/15 22/12/14 30/12/13 27/12/12 23/12/11 29/12/10 -
Price 2.8800 2.9000 2.8100 6.5800 2.1100 1.9100 1.0400 -
P/RPS 24.53 27.97 10.47 5.93 2.15 0.71 0.46 93.89% YoY % -12.30% 167.14% 76.56% 175.81% 202.82% 54.35% - Horiz. % 5,332.61% 6,080.43% 2,276.09% 1,289.13% 467.39% 154.35% 100.00%
P/EPS 49.72 36.11 30.78 90.51 48.62 17.15 28.42 9.76% YoY % 37.69% 17.32% -65.99% 86.16% 183.50% -39.66% - Horiz. % 174.95% 127.06% 108.30% 318.47% 171.08% 60.34% 100.00%
EY 2.01 2.77 3.25 1.10 2.06 5.83 3.52 -8.91% YoY % -27.44% -14.77% 195.45% -46.60% -64.67% 65.62% - Horiz. % 57.10% 78.69% 92.33% 31.25% 58.52% 165.62% 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 1.67 1.35 2.26 3.95 1.57 0.95 0.62 17.94% YoY % 23.70% -40.27% -42.78% 151.59% 65.26% 53.23% - Horiz. % 269.35% 217.74% 364.52% 637.10% 253.23% 153.23% 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
YHB 3Q FY2014.pdf 
