Highlights

[YINSON] QoQ Quarter Result on 2019-10-31 [#3]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 18-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Oct-2019  [#3]
Profit Trend QoQ -     31.17%    YoY -     24.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 995,579 343,747 1,855,939 240,966 213,439 208,996 287,601 129.01%
  QoQ % 189.63% -81.48% 670.21% 12.90% 2.13% -27.33% -
  Horiz. % 346.17% 119.52% 645.32% 83.78% 74.21% 72.67% 100.00%
PBT 173,055 66,091 96,212 83,682 71,547 79,677 95,664 48.52%
  QoQ % 161.84% -31.31% 14.97% 16.96% -10.20% -16.71% -
  Horiz. % 180.90% 69.09% 100.57% 87.47% 74.79% 83.29% 100.00%
Tax -45,193 -20,138 -19,337 -15,889 -16,604 -17,991 -24,028 52.43%
  QoQ % -124.42% -4.14% -21.70% 4.31% 7.71% 25.12% -
  Horiz. % 188.08% 83.81% 80.48% 66.13% 69.10% 74.88% 100.00%
NP 127,862 45,953 76,875 67,793 54,943 61,686 71,636 47.20%
  QoQ % 178.25% -40.22% 13.40% 23.39% -10.93% -13.89% -
  Horiz. % 178.49% 64.15% 107.31% 94.64% 76.70% 86.11% 100.00%
NP to SH 100,356 46,716 64,946 53,967 41,142 49,854 60,700 39.86%
  QoQ % 114.82% -28.07% 20.34% 31.17% -17.48% -17.87% -
  Horiz. % 165.33% 76.96% 107.00% 88.91% 67.78% 82.13% 100.00%
Tax Rate 26.11 % 30.47 % 20.10 % 18.99 % 23.21 % 22.58 % 25.12 % 2.61%
  QoQ % -14.31% 51.59% 5.85% -18.18% 2.79% -10.11% -
  Horiz. % 103.94% 121.30% 80.02% 75.60% 92.40% 89.89% 100.00%
Total Cost 867,717 297,794 1,779,064 173,173 158,496 147,310 215,965 152.95%
  QoQ % 191.38% -83.26% 927.33% 9.26% 7.59% -31.79% -
  Horiz. % 401.79% 137.89% 823.77% 80.19% 73.39% 68.21% 100.00%
Net Worth 1,836,638 1,652,402 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 3.21%
  QoQ % 11.15% 0.44% -5.17% -0.60% -2.95% 2.66% -
  Horiz. % 104.85% 94.33% 93.92% 99.04% 99.64% 102.66% 100.00%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 43,729 - 22,083 - 43,907 - 21,896 58.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.71% 0.00% 100.85% 0.00% 200.53% 0.00% 100.00%
Div Payout % 43.57 % - % 34.00 % - % 106.72 % - % 36.07 % 13.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.79% 0.00% 94.26% 0.00% 295.87% 0.00% 100.00%
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 1,836,638 1,652,402 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 3.21%
  QoQ % 11.15% 0.44% -5.17% -0.60% -2.95% 2.66% -
  Horiz. % 104.85% 94.33% 93.92% 99.04% 99.64% 102.66% 100.00%
NOSH 1,093,237 1,094,306 1,104,156 1,098,019 1,097,686 1,096,531 1,094,800 -0.10%
  QoQ % -0.10% -0.89% 0.56% 0.03% 0.11% 0.16% -
  Horiz. % 99.86% 99.95% 100.85% 100.29% 100.26% 100.16% 100.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 12.84 % 13.37 % 4.14 % 28.13 % 25.74 % 29.52 % 24.91 % -35.74%
  QoQ % -3.96% 222.95% -85.28% 9.29% -12.80% 18.51% -
  Horiz. % 51.55% 53.67% 16.62% 112.93% 103.33% 118.51% 100.00%
ROE 5.46 % 2.83 % 3.95 % 3.11 % 2.36 % 2.77 % 3.47 % 35.32%
  QoQ % 92.93% -28.35% 27.01% 31.78% -14.80% -20.17% -
  Horiz. % 157.35% 81.56% 113.83% 89.63% 68.01% 79.83% 100.00%
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 91.07 31.41 168.09 21.95 19.44 19.06 26.27 129.23%
  QoQ % 189.94% -81.31% 665.79% 12.91% 1.99% -27.45% -
  Horiz. % 346.67% 119.57% 639.86% 83.56% 74.00% 72.55% 100.00%
EPS 9.18 4.27 5.88 4.91 3.75 4.55 5.54 40.07%
  QoQ % 114.99% -27.38% 19.76% 30.93% -17.58% -17.87% -
  Horiz. % 165.70% 77.08% 106.14% 88.63% 67.69% 82.13% 100.00%
DPS 4.00 0.00 2.00 0.00 4.00 0.00 2.00 58.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 200.00% 0.00% 100.00%
NAPS 1.6800 1.5100 1.4900 1.5800 1.5900 1.6400 1.6000 3.31%
  QoQ % 11.26% 1.34% -5.70% -0.63% -3.05% 2.50% -
  Horiz. % 105.00% 94.38% 93.12% 98.75% 99.38% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 90.70 31.32 169.09 21.95 19.45 19.04 26.20 129.02%
  QoQ % 189.59% -81.48% 670.34% 12.85% 2.15% -27.33% -
  Horiz. % 346.18% 119.54% 645.38% 83.78% 74.24% 72.67% 100.00%
EPS 9.14 4.26 5.92 4.92 3.75 4.54 5.53 39.83%
  QoQ % 114.55% -28.04% 20.33% 31.20% -17.40% -17.90% -
  Horiz. % 165.28% 77.03% 107.05% 88.97% 67.81% 82.10% 100.00%
DPS 3.98 0.00 2.01 0.00 4.00 0.00 1.99 58.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 101.01% 0.00% 201.01% 0.00% 100.00%
NAPS 1.6733 1.5054 1.4989 1.5806 1.5901 1.6384 1.5959 3.21%
  QoQ % 11.15% 0.43% -5.17% -0.60% -2.95% 2.66% -
  Horiz. % 104.85% 94.33% 93.92% 99.04% 99.64% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 6.2700 5.1800 6.2000 6.9100 6.9500 4.8400 4.1000 -
P/RPS 6.89 16.49 3.69 31.49 35.74 25.39 15.61 -42.06%
  QoQ % -58.22% 346.88% -88.28% -11.89% 40.76% 62.65% -
  Horiz. % 44.14% 105.64% 23.64% 201.73% 228.96% 162.65% 100.00%
P/EPS 68.30 121.34 105.41 140.59 185.43 106.46 73.95 -5.17%
  QoQ % -43.71% 15.11% -25.02% -24.18% 74.18% 43.96% -
  Horiz. % 92.36% 164.08% 142.54% 190.11% 250.75% 143.96% 100.00%
EY 1.46 0.82 0.95 0.71 0.54 0.94 1.35 5.37%
  QoQ % 78.05% -13.68% 33.80% 31.48% -42.55% -30.37% -
  Horiz. % 108.15% 60.74% 70.37% 52.59% 40.00% 69.63% 100.00%
DY 0.64 0.00 0.32 0.00 0.58 0.00 0.49 19.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.61% 0.00% 65.31% 0.00% 118.37% 0.00% 100.00%
P/NAPS 3.73 3.43 4.16 4.37 4.37 2.95 2.56 28.55%
  QoQ % 8.75% -17.55% -4.81% 0.00% 48.14% 15.23% -
  Horiz. % 145.70% 133.98% 162.50% 170.70% 170.70% 115.23% 100.00%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 28/09/20 24/06/20 25/03/20 18/12/19 25/09/19 26/06/19 27/03/19 -
Price 5.6400 5.9500 5.0900 6.4400 6.7000 6.1900 4.5900 -
P/RPS 6.19 18.94 3.03 29.35 34.46 32.48 17.47 -49.96%
  QoQ % -67.32% 525.08% -89.68% -14.83% 6.10% 85.92% -
  Horiz. % 35.43% 108.41% 17.34% 168.00% 197.25% 185.92% 100.00%
P/EPS 61.44 139.38 86.54 131.03 178.76 136.15 82.79 -18.05%
  QoQ % -55.92% 61.06% -33.95% -26.70% 31.30% 64.45% -
  Horiz. % 74.21% 168.35% 104.53% 158.27% 215.92% 164.45% 100.00%
EY 1.63 0.72 1.16 0.76 0.56 0.73 1.21 22.00%
  QoQ % 126.39% -37.93% 52.63% 35.71% -23.29% -39.67% -
  Horiz. % 134.71% 59.50% 95.87% 62.81% 46.28% 60.33% 100.00%
DY 0.71 0.00 0.39 0.00 0.60 0.00 0.44 37.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.36% 0.00% 88.64% 0.00% 136.36% 0.00% 100.00%
P/NAPS 3.36 3.94 3.42 4.08 4.21 3.77 2.87 11.09%
  QoQ % -14.72% 15.20% -16.18% -3.09% 11.67% 31.36% -
  Horiz. % 117.07% 137.28% 119.16% 142.16% 146.69% 131.36% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS