Highlights

[YINSON] YoY Quarter Result on 2019-04-30 [#1]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 26-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 30-Apr-2019  [#1]
Profit Trend QoQ -     -17.87%    YoY -     -17.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 343,747 208,996 235,178 172,413 115,398 256,598 294,070 2.63%
  YoY % 64.48% -11.13% 36.40% 49.41% -55.03% -12.74% -
  Horiz. % 116.89% 71.07% 79.97% 58.63% 39.24% 87.26% 100.00%
PBT 66,091 79,677 75,542 76,256 31,800 19,937 37,869 9.72%
  YoY % -17.05% 5.47% -0.94% 139.80% 59.50% -47.35% -
  Horiz. % 174.53% 210.40% 199.48% 201.37% 83.97% 52.65% 100.00%
Tax -20,138 -17,991 -14,918 -15,970 -9,809 -9,199 -6,855 19.65%
  YoY % -11.93% -20.60% 6.59% -62.81% -6.63% -34.19% -
  Horiz. % 293.77% 262.45% 217.62% 232.97% 143.09% 134.19% 100.00%
NP 45,953 61,686 60,624 60,286 21,991 10,738 31,014 6.77%
  YoY % -25.50% 1.75% 0.56% 174.14% 104.80% -65.38% -
  Horiz. % 148.17% 198.90% 195.47% 194.38% 70.91% 34.62% 100.00%
NP to SH 46,716 49,854 60,431 60,286 22,376 10,445 30,296 7.48%
  YoY % -6.29% -17.50% 0.24% 169.42% 114.23% -65.52% -
  Horiz. % 154.20% 164.56% 199.47% 198.99% 73.86% 34.48% 100.00%
Tax Rate 30.47 % 22.58 % 19.75 % 20.94 % 30.85 % 46.14 % 18.10 % 9.06%
  YoY % 34.94% 14.33% -5.68% -32.12% -33.14% 154.92% -
  Horiz. % 168.34% 124.75% 109.12% 115.69% 170.44% 254.92% 100.00%
Total Cost 297,794 147,310 174,554 112,127 93,407 245,860 263,056 2.09%
  YoY % 102.15% -15.61% 55.68% 20.04% -62.01% -6.54% -
  Horiz. % 113.21% 56.00% 66.36% 42.62% 35.51% 93.46% 100.00%
Net Worth 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 564,853 19.57%
  YoY % -8.11% -11.20% 3.36% 16.03% 16.14% 157.42% -
  Horiz. % 292.54% 318.37% 358.53% 346.89% 298.96% 257.42% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 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
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 1,454,026 564,853 19.57%
  YoY % -8.11% -11.20% 3.36% 16.03% 16.14% 157.42% -
  Horiz. % 292.54% 318.37% 358.53% 346.89% 298.96% 257.42% 100.00%
NOSH 1,094,306 1,096,531 1,088,789 1,088,194 1,091,512 1,034,158 258,277 27.18%
  YoY % -0.20% 0.71% 0.05% -0.30% 5.55% 300.41% -
  Horiz. % 423.69% 424.55% 421.56% 421.33% 422.61% 400.41% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 13.37 % 29.52 % 25.78 % 34.97 % 19.06 % 4.18 % 10.55 % 4.02%
  YoY % -54.71% 14.51% -26.28% 83.47% 355.98% -60.38% -
  Horiz. % 126.73% 279.81% 244.36% 331.47% 180.66% 39.62% 100.00%
ROE 2.83 % 2.77 % 2.98 % 3.08 % 1.33 % 0.72 % 5.36 % -10.09%
  YoY % 2.17% -7.05% -3.25% 131.58% 84.72% -86.57% -
  Horiz. % 52.80% 51.68% 55.60% 57.46% 24.81% 13.43% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 31.41 19.06 21.60 15.84 10.57 24.81 113.86 -19.30%
  YoY % 64.80% -11.76% 36.36% 49.86% -57.40% -78.21% -
  Horiz. % 27.59% 16.74% 18.97% 13.91% 9.28% 21.79% 100.00%
EPS 4.27 4.55 5.55 5.54 2.05 1.01 11.73 -15.49%
  YoY % -6.15% -18.02% 0.18% 170.24% 102.97% -91.39% -
  Horiz. % 36.40% 38.79% 47.31% 47.23% 17.48% 8.61% 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 1.5100 1.6400 1.8600 1.8006 1.5471 1.4060 2.1870 -5.98%
  YoY % -7.93% -11.83% 3.30% 16.39% 10.04% -35.71% -
  Horiz. % 69.04% 74.99% 85.05% 82.33% 70.74% 64.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 31.32 19.04 21.43 15.71 10.51 23.38 26.79 2.64%
  YoY % 64.50% -11.15% 36.41% 49.48% -55.05% -12.73% -
  Horiz. % 116.91% 71.07% 79.99% 58.64% 39.23% 87.27% 100.00%
EPS 4.26 4.54 5.51 5.49 2.04 0.95 2.76 7.49%
  YoY % -6.17% -17.60% 0.36% 169.12% 114.74% -65.58% -
  Horiz. % 154.35% 164.49% 199.64% 198.91% 73.91% 34.42% 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 1.5054 1.6384 1.8450 1.7851 1.5385 1.3247 0.5146 19.57%
  YoY % -8.12% -11.20% 3.36% 16.03% 16.14% 157.42% -
  Horiz. % 292.54% 318.38% 358.53% 346.89% 298.97% 257.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 5.1800 4.8400 3.9600 3.3500 2.7600 2.9100 8.5300 -
P/RPS 16.49 25.39 18.33 21.14 26.11 11.73 7.49 14.04%
  YoY % -35.05% 38.52% -13.29% -19.03% 122.59% 56.61% -
  Horiz. % 220.16% 338.99% 244.73% 282.24% 348.60% 156.61% 100.00%
P/EPS 121.34 106.46 71.35 60.47 134.63 288.12 72.72 8.90%
  YoY % 13.98% 49.21% 17.99% -55.08% -53.27% 296.20% -
  Horiz. % 166.86% 146.40% 98.12% 83.15% 185.13% 396.20% 100.00%
EY 0.82 0.94 1.40 1.65 0.74 0.35 1.38 -8.30%
  YoY % -12.77% -32.86% -15.15% 122.97% 111.43% -74.64% -
  Horiz. % 59.42% 68.12% 101.45% 119.57% 53.62% 25.36% 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 3.43 2.95 2.13 1.86 1.78 2.07 3.90 -2.12%
  YoY % 16.27% 38.50% 14.52% 4.49% -14.01% -46.92% -
  Horiz. % 87.95% 75.64% 54.62% 47.69% 45.64% 53.08% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 24/06/20 26/06/19 27/06/18 19/06/17 30/06/16 30/06/15 27/06/14 -
Price 5.9500 6.1900 4.6500 3.4000 2.7300 3.0500 2.8600 -
P/RPS 18.94 32.48 21.53 21.46 25.82 12.29 2.51 40.01%
  YoY % -41.69% 50.86% 0.33% -16.89% 110.09% 389.64% -
  Horiz. % 754.58% 1,294.02% 857.77% 854.98% 1,028.69% 489.64% 100.00%
P/EPS 139.38 136.15 83.78 61.37 133.17 301.98 24.38 33.68%
  YoY % 2.37% 62.51% 36.52% -53.92% -55.90% 1,138.64% -
  Horiz. % 571.70% 558.45% 343.64% 251.72% 546.23% 1,238.64% 100.00%
EY 0.72 0.73 1.19 1.63 0.75 0.33 4.10 -25.15%
  YoY % -1.37% -38.66% -26.99% 117.33% 127.27% -91.95% -
  Horiz. % 17.56% 17.80% 29.02% 39.76% 18.29% 8.05% 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 3.94 3.77 2.50 1.89 1.76 2.17 1.31 20.12%
  YoY % 4.51% 50.80% 32.28% 7.39% -18.89% 65.65% -
  Horiz. % 300.76% 287.79% 190.84% 144.27% 134.35% 165.65% 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