Highlights

[YINSON] YoY Quarter Result on 2020-01-31 [#4]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 25-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Jan-2020  [#4]
Profit Trend QoQ -     20.34%    YoY -     7.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 1,855,939 287,601 257,394 185,468 116,188 253,621 249,435 39.70%
  YoY % 545.32% 11.74% 38.78% 59.63% -54.19% 1.68% -
  Horiz. % 744.06% 115.30% 103.19% 74.36% 46.58% 101.68% 100.00%
PBT 96,212 95,664 73,799 30,283 98,130 109,171 104,047 -1.30%
  YoY % 0.57% 29.63% 143.70% -69.14% -10.11% 4.92% -
  Horiz. % 92.47% 91.94% 70.93% 29.11% 94.31% 104.92% 100.00%
Tax -19,337 -24,028 -16,801 20,918 -50,919 -7,948 -4,352 28.20%
  YoY % 19.52% -43.02% -180.32% 141.08% -540.65% -82.63% -
  Horiz. % 444.32% 552.11% 386.05% -480.65% 1,170.01% 182.63% 100.00%
NP 76,875 71,636 56,998 51,201 47,211 101,223 99,695 -4.24%
  YoY % 7.31% 25.68% 11.32% 8.45% -53.36% 1.53% -
  Horiz. % 77.11% 71.86% 57.17% 51.36% 47.36% 101.53% 100.00%
NP to SH 64,946 60,700 57,140 51,201 50,098 99,905 98,589 -6.72%
  YoY % 7.00% 6.23% 11.60% 2.20% -49.85% 1.33% -
  Horiz. % 65.88% 61.57% 57.96% 51.93% 50.81% 101.33% 100.00%
Tax Rate 20.10 % 25.12 % 22.77 % -69.08 % 51.89 % 7.28 % 4.18 % 29.90%
  YoY % -19.98% 10.32% 132.96% -233.13% 612.77% 74.16% -
  Horiz. % 480.86% 600.96% 544.74% -1,652.63% 1,241.39% 174.16% 100.00%
Total Cost 1,779,064 215,965 200,396 134,267 68,977 152,398 149,740 51.03%
  YoY % 723.77% 7.77% 49.25% 94.65% -54.74% 1.78% -
  Horiz. % 1,188.10% 144.23% 133.83% 89.67% 46.06% 101.78% 100.00%
Net Worth 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 426,742 25.21%
  YoY % -6.08% -11.09% 0.61% 10.44% 32.84% 212.80% -
  Horiz. % 385.52% 410.48% 461.70% 458.91% 415.52% 312.80% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div 22,083 21,896 64,581 21,741 21,363 14,261 - -
  YoY % 0.85% -66.10% 197.05% 1.77% 49.81% 0.00% -
  Horiz. % 154.85% 153.54% 452.85% 152.45% 149.81% 100.00% -
Div Payout % 34.00 % 36.07 % 113.02 % 42.46 % 42.64 % 14.27 % - % -
  YoY % -5.74% -68.09% 166.18% -0.42% 198.81% 0.00% -
  Horiz. % 238.26% 252.77% 792.01% 297.55% 298.81% 100.00% -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 1,645,192 1,751,680 1,970,282 1,958,356 1,773,208 1,334,844 426,742 25.21%
  YoY % -6.08% -11.09% 0.61% 10.44% 32.84% 212.80% -
  Horiz. % 385.52% 410.48% 461.70% 458.91% 415.52% 312.80% 100.00%
NOSH 1,104,156 1,094,800 1,076,363 1,087,070 1,068,198 950,743 213,371 31.50%
  YoY % 0.85% 1.71% -0.98% 1.77% 12.35% 345.58% -
  Horiz. % 517.48% 513.10% 504.46% 509.47% 500.63% 445.58% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 4.14 % 24.91 % 22.14 % 27.61 % 40.63 % 39.91 % 39.97 % -31.46%
  YoY % -83.38% 12.51% -19.81% -32.05% 1.80% -0.15% -
  Horiz. % 10.36% 62.32% 55.39% 69.08% 101.65% 99.85% 100.00%
ROE 3.95 % 3.47 % 2.90 % 2.61 % 2.83 % 7.48 % 23.10 % -25.49%
  YoY % 13.83% 19.66% 11.11% -7.77% -62.17% -67.62% -
  Horiz. % 17.10% 15.02% 12.55% 11.30% 12.25% 32.38% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 168.09 26.27 23.91 17.06 10.88 26.68 116.90 6.24%
  YoY % 539.86% 9.87% 40.15% 56.80% -59.22% -77.18% -
  Horiz. % 143.79% 22.47% 20.45% 14.59% 9.31% 22.82% 100.00%
EPS 5.88 5.54 5.31 4.71 4.69 10.51 14.33 -13.79%
  YoY % 6.14% 4.33% 12.74% 0.43% -55.38% -26.66% -
  Horiz. % 41.03% 38.66% 37.06% 32.87% 32.73% 73.34% 100.00%
DPS 2.00 2.00 6.00 2.00 2.00 1.50 0.00 -
  YoY % 0.00% -66.67% 200.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 400.00% 133.33% 133.33% 100.00% -
NAPS 1.4900 1.6000 1.8305 1.8015 1.6600 1.4040 2.0000 -4.79%
  YoY % -6.88% -12.59% 1.61% 8.52% 18.23% -29.80% -
  Horiz. % 74.50% 80.00% 91.53% 90.07% 83.00% 70.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,095,657
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 169.39 26.25 23.49 16.93 10.60 23.15 22.77 39.70%
  YoY % 545.30% 11.75% 38.75% 59.72% -54.21% 1.67% -
  Horiz. % 743.92% 115.28% 103.16% 74.35% 46.55% 101.67% 100.00%
EPS 5.93 5.54 5.22 4.67 4.57 9.12 9.00 -6.71%
  YoY % 7.04% 6.13% 11.78% 2.19% -49.89% 1.33% -
  Horiz. % 65.89% 61.56% 58.00% 51.89% 50.78% 101.33% 100.00%
DPS 2.02 2.00 5.89 1.98 1.95 1.30 0.00 -
  YoY % 1.00% -66.04% 197.47% 1.54% 50.00% 0.00% -
  Horiz. % 155.38% 153.85% 453.08% 152.31% 150.00% 100.00% -
NAPS 1.5016 1.5987 1.7983 1.7874 1.6184 1.2183 0.3895 25.21%
  YoY % -6.07% -11.10% 0.61% 10.44% 32.84% 212.79% -
  Horiz. % 385.52% 410.45% 461.69% 458.90% 415.51% 312.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 6.2000 4.1000 4.2200 3.1100 2.7300 2.8400 7.4000 -
P/RPS 3.69 15.61 17.65 18.23 25.10 10.65 6.33 -8.60%
  YoY % -76.36% -11.56% -3.18% -27.37% 135.68% 68.25% -
  Horiz. % 58.29% 246.60% 278.83% 287.99% 396.52% 168.25% 100.00%
P/EPS 105.41 73.95 79.49 66.03 58.21 27.03 16.02 36.87%
  YoY % 42.54% -6.97% 20.38% 13.43% 115.35% 68.73% -
  Horiz. % 657.99% 461.61% 496.19% 412.17% 363.36% 168.73% 100.00%
EY 0.95 1.35 1.26 1.51 1.72 3.70 6.24 -26.92%
  YoY % -29.63% 7.14% -16.56% -12.21% -53.51% -40.71% -
  Horiz. % 15.22% 21.63% 20.19% 24.20% 27.56% 59.29% 100.00%
DY 0.32 0.49 1.42 0.64 0.73 0.53 0.00 -
  YoY % -34.69% -65.49% 121.88% -12.33% 37.74% 0.00% -
  Horiz. % 60.38% 92.45% 267.92% 120.75% 137.74% 100.00% -
P/NAPS 4.16 2.56 2.31 1.73 1.64 2.02 3.70 1.97%
  YoY % 62.50% 10.82% 33.53% 5.49% -18.81% -45.41% -
  Horiz. % 112.43% 69.19% 62.43% 46.76% 44.32% 54.59% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 25/03/20 27/03/19 29/03/18 30/03/17 30/03/16 27/03/15 27/03/14 -
Price 5.0900 4.5900 3.7600 3.2100 2.7500 2.8200 8.9000 -
P/RPS 3.03 17.47 15.72 18.81 25.28 10.57 7.61 -14.22%
  YoY % -82.66% 11.13% -16.43% -25.59% 139.17% 38.90% -
  Horiz. % 39.82% 229.57% 206.57% 247.17% 332.19% 138.90% 100.00%
P/EPS 86.54 82.79 70.83 68.15 58.64 26.84 19.26 28.44%
  YoY % 4.53% 16.89% 3.93% 16.22% 118.48% 39.36% -
  Horiz. % 449.33% 429.85% 367.76% 353.84% 304.47% 139.36% 100.00%
EY 1.16 1.21 1.41 1.47 1.71 3.73 5.19 -22.09%
  YoY % -4.13% -14.18% -4.08% -14.04% -54.16% -28.13% -
  Horiz. % 22.35% 23.31% 27.17% 28.32% 32.95% 71.87% 100.00%
DY 0.39 0.44 1.60 0.62 0.73 0.53 0.00 -
  YoY % -11.36% -72.50% 158.06% -15.07% 37.74% 0.00% -
  Horiz. % 73.58% 83.02% 301.89% 116.98% 137.74% 100.00% -
P/NAPS 3.42 2.87 2.05 1.78 1.66 2.01 4.45 -4.29%
  YoY % 19.16% 40.00% 15.17% 7.23% -17.41% -54.83% -
  Horiz. % 76.85% 64.49% 46.07% 40.00% 37.30% 45.17% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers