[YINSON] QoQ Quarter Result on 31-Oct-2021 [#3]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
17-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Oct-2021 [#3]
Profit Trend
QoQ- -22.22%
YoY- -2.71%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 1,620,000 1,005,000 741,000 820,000 1,054,000 992,000 1,247,000 19.11%
PBT 247,000 190,000 155,000 166,000 208,000 187,000 158,000 34.80%
Tax -84,000 -51,000 -61,000 -40,000 -49,000 -42,000 -56,000 31.13%
NP 163,000 139,000 94,000 126,000 159,000 145,000 102,000 36.80%
-
NP to SH 143,000 120,000 65,000 98,000 126,000 112,000 67,000 66.00%
-
Tax Rate 34.01% 26.84% 39.35% 24.10% 23.56% 22.46% 35.44% -
Total Cost 1,457,000 866,000 647,000 694,000 895,000 847,000 1,145,000 17.47%
-
Net Worth 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 184.76%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 22,959 - 21,304 - 42,610 - 21,320 5.07%
Div Payout % 16.06% - 32.78% - 33.82% - 31.82% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 184.76%
NOSH 3,066,511 2,207,565 1,101,346 1,099,812 1,099,737 1,099,717 1,099,519 98.50%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 10.06% 13.83% 12.69% 15.37% 15.09% 14.62% 8.18% -
ROE 1.68% 2.12% 2.79% 4.42% 5.83% 5.53% 3.76% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 70.56 47.16 69.56 76.99 98.94 93.11 116.98 -28.67%
EPS 6.20 5.60 6.10 9.20 11.80 10.50 6.30 -1.06%
DPS 1.00 0.00 2.00 0.00 4.00 0.00 2.00 -37.08%
NAPS 3.71 2.65 2.19 2.08 2.03 1.90 1.67 70.50%
Adjusted Per Share Value based on latest NOSH - 1,099,812
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 50.87 31.56 23.27 25.75 33.09 31.15 39.15 19.13%
EPS 4.49 3.77 2.04 3.08 3.96 3.52 2.10 66.19%
DPS 0.72 0.00 0.67 0.00 1.34 0.00 0.67 4.92%
NAPS 2.6746 1.7733 0.7325 0.6956 0.679 0.6356 0.559 184.75%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 2.10 2.45 5.50 5.85 4.78 5.22 5.20 -
P/RPS 2.98 5.20 7.91 7.60 4.83 5.61 4.45 -23.51%
P/EPS 33.72 43.51 90.13 63.58 40.41 49.66 82.73 -45.11%
EY 2.97 2.30 1.11 1.57 2.47 2.01 1.21 82.26%
DY 0.48 0.00 0.36 0.00 0.84 0.00 0.38 16.90%
P/NAPS 0.57 0.92 2.51 2.81 2.35 2.75 3.11 -67.83%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 22/09/22 23/06/22 29/03/22 17/12/21 23/09/21 25/06/21 25/03/21 -
Price 2.30 2.11 4.49 5.60 4.90 5.00 5.40 -
P/RPS 3.26 4.47 6.45 7.27 4.95 5.37 4.62 -20.79%
P/EPS 36.93 37.47 73.58 60.87 41.43 47.56 85.92 -43.13%
EY 2.71 2.67 1.36 1.64 2.41 2.10 1.16 76.33%
DY 0.43 0.00 0.45 0.00 0.82 0.00 0.37 10.56%
P/NAPS 0.62 0.80 2.05 2.69 2.41 2.63 3.23 -66.82%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment