Highlights

[YINSON] YoY Quarter Result on 2019-07-31 [#2]

Stock [YINSON]: YINSON HOLDINGS BHD
Announcement Date 25-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 31-Jul-2019  [#2]
Profit Trend QoQ -     -17.48%    YoY -     -44.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 995,579 213,439 246,544 217,229 114,445 98,405 280,514 23.48%
  YoY % 366.45% -13.43% 13.49% 89.81% 16.30% -64.92% -
  Horiz. % 354.91% 76.09% 87.89% 77.44% 40.80% 35.08% 100.00%
PBT 173,055 71,547 101,374 104,979 73,661 84,230 39,290 28.00%
  YoY % 141.88% -29.42% -3.43% 42.52% -12.55% 114.38% -
  Horiz. % 440.46% 182.10% 258.01% 267.19% 187.48% 214.38% 100.00%
Tax -45,193 -16,604 -21,071 -21,412 -13,207 -6,328 -7,976 33.49%
  YoY % -172.18% 21.20% 1.59% -62.13% -108.71% 20.66% -
  Horiz. % 566.61% 208.17% 264.18% 268.46% 165.58% 79.34% 100.00%
NP 127,862 54,943 80,303 83,567 60,454 77,902 31,314 26.40%
  YoY % 132.72% -31.58% -3.91% 38.23% -22.40% 148.78% -
  Horiz. % 408.32% 175.46% 256.44% 266.87% 193.06% 248.78% 100.00%
NP to SH 100,356 41,142 73,668 83,597 60,362 78,378 30,684 21.81%
  YoY % 143.93% -44.15% -11.88% 38.49% -22.99% 155.44% -
  Horiz. % 327.06% 134.08% 240.09% 272.44% 196.72% 255.44% 100.00%
Tax Rate 26.11 % 23.21 % 20.79 % 20.40 % 17.93 % 7.51 % 20.30 % 4.28%
  YoY % 12.49% 11.64% 1.91% 13.78% 138.75% -63.00% -
  Horiz. % 128.62% 114.33% 102.41% 100.49% 88.33% 37.00% 100.00%
Total Cost 867,717 158,496 166,241 133,662 53,991 20,503 249,200 23.09%
  YoY % 447.47% -4.66% 24.37% 147.56% 163.33% -91.77% -
  Horiz. % 348.20% 63.60% 66.71% 53.64% 21.67% 8.23% 100.00%
Net Worth 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 9.66%
  YoY % 5.23% -7.53% -4.30% 9.34% 4.11% 64.16% -
  Horiz. % 174.02% 165.37% 178.83% 186.86% 170.90% 164.16% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 43,729 43,907 43,640 43,540 - - - -
  YoY % -0.41% 0.61% 0.23% 0.00% 0.00% 0.00% -
  Horiz. % 100.43% 100.84% 100.23% 100.00% - - -
Div Payout % 43.57 % 106.72 % 59.24 % 52.08 % - % - % - % -
  YoY % -59.17% 80.15% 13.75% 0.00% 0.00% 0.00% -
  Horiz. % 83.66% 204.92% 113.75% 100.00% - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 1,836,638 1,745,320 1,887,431 1,972,149 1,803,668 1,732,538 1,055,415 9.66%
  YoY % 5.23% -7.53% -4.30% 9.34% 4.11% 64.16% -
  Horiz. % 174.02% 165.37% 178.83% 186.86% 170.90% 164.16% 100.00%
NOSH 1,093,237 1,097,686 1,091,001 1,088,502 1,089,566 1,067,820 949,969 2.37%
  YoY % -0.41% 0.61% 0.23% -0.10% 2.04% 12.41% -
  Horiz. % 115.08% 115.55% 114.85% 114.58% 114.69% 112.41% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 12.84 % 25.74 % 32.57 % 38.47 % 52.82 % 79.16 % 11.16 % 2.36%
  YoY % -50.12% -20.97% -15.34% -27.17% -33.27% 609.32% -
  Horiz. % 115.05% 230.65% 291.85% 344.71% 473.30% 709.32% 100.00%
ROE 5.46 % 2.36 % 3.90 % 4.24 % 3.35 % 4.52 % 2.91 % 11.05%
  YoY % 131.36% -39.49% -8.02% 26.57% -25.88% 55.33% -
  Horiz. % 187.63% 81.10% 134.02% 145.70% 115.12% 155.33% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 91.07 19.44 22.60 19.96 10.50 9.22 29.53 20.63%
  YoY % 368.47% -13.98% 13.23% 90.10% 13.88% -68.78% -
  Horiz. % 308.40% 65.83% 76.53% 67.59% 35.56% 31.22% 100.00%
EPS 9.18 3.75 6.75 7.68 5.54 7.34 3.23 19.00%
  YoY % 144.80% -44.44% -12.11% 38.63% -24.52% 127.24% -
  Horiz. % 284.21% 116.10% 208.98% 237.77% 171.52% 227.24% 100.00%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.6800 1.5900 1.7300 1.8118 1.6554 1.6225 1.1110 7.13%
  YoY % 5.66% -8.09% -4.51% 9.45% 2.03% 46.04% -
  Horiz. % 151.22% 143.11% 155.72% 163.08% 149.00% 146.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,097,614
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 90.70 19.45 22.46 19.79 10.43 8.97 25.56 23.48%
  YoY % 366.32% -13.40% 13.49% 89.74% 16.28% -64.91% -
  Horiz. % 354.85% 76.10% 87.87% 77.43% 40.81% 35.09% 100.00%
EPS 9.14 3.75 6.71 7.62 5.50 7.14 2.80 21.77%
  YoY % 143.73% -44.11% -11.94% 38.55% -22.97% 155.00% -
  Horiz. % 326.43% 133.93% 239.64% 272.14% 196.43% 255.00% 100.00%
DPS 3.98 4.00 3.98 3.97 0.00 0.00 0.00 -
  YoY % -0.50% 0.50% 0.25% 0.00% 0.00% 0.00% -
  Horiz. % 100.25% 100.76% 100.25% 100.00% - - -
NAPS 1.6733 1.5901 1.7196 1.7968 1.6433 1.5785 0.9616 9.66%
  YoY % 5.23% -7.53% -4.30% 9.34% 4.11% 64.15% -
  Horiz. % 174.01% 165.36% 178.83% 186.86% 170.89% 164.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 6.2700 6.9500 4.6100 3.5500 3.0700 3.0600 2.9500 -
P/RPS 6.89 35.74 20.40 17.79 29.23 33.20 9.99 -6.00%
  YoY % -80.72% 75.20% 14.67% -39.14% -11.96% 232.33% -
  Horiz. % 68.97% 357.76% 204.20% 178.08% 292.59% 332.33% 100.00%
P/EPS 68.30 185.43 68.27 46.22 55.42 41.69 91.33 -4.72%
  YoY % -63.17% 171.61% 47.71% -16.60% 32.93% -54.35% -
  Horiz. % 74.78% 203.03% 74.75% 50.61% 60.68% 45.65% 100.00%
EY 1.46 0.54 1.46 2.16 1.80 2.40 1.09 4.99%
  YoY % 170.37% -63.01% -32.41% 20.00% -25.00% 120.18% -
  Horiz. % 133.94% 49.54% 133.94% 198.17% 165.14% 220.18% 100.00%
DY 0.64 0.58 0.87 1.13 0.00 0.00 0.00 -
  YoY % 10.34% -33.33% -23.01% 0.00% 0.00% 0.00% -
  Horiz. % 56.64% 51.33% 76.99% 100.00% - - -
P/NAPS 3.73 4.37 2.66 1.96 1.85 1.89 2.66 5.79%
  YoY % -14.65% 64.29% 35.71% 5.95% -2.12% -28.95% -
  Horiz. % 140.23% 164.29% 100.00% 73.68% 69.55% 71.05% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 28/09/20 25/09/19 24/09/18 27/09/17 28/09/16 29/09/15 26/09/14 -
Price 5.6400 6.7000 4.5500 3.4800 3.2500 2.9000 3.3800 -
P/RPS 6.19 34.46 20.13 17.44 30.94 31.47 11.45 -9.73%
  YoY % -82.04% 71.19% 15.42% -43.63% -1.68% 174.85% -
  Horiz. % 54.06% 300.96% 175.81% 152.31% 270.22% 274.85% 100.00%
P/EPS 61.44 178.76 67.38 45.31 58.66 39.51 104.64 -8.48%
  YoY % -65.63% 165.30% 48.71% -22.76% 48.47% -62.24% -
  Horiz. % 58.72% 170.83% 64.39% 43.30% 56.06% 37.76% 100.00%
EY 1.63 0.56 1.48 2.21 1.70 2.53 0.96 9.22%
  YoY % 191.07% -62.16% -33.03% 30.00% -32.81% 163.54% -
  Horiz. % 169.79% 58.33% 154.17% 230.21% 177.08% 263.54% 100.00%
DY 0.71 0.60 0.88 1.15 0.00 0.00 0.00 -
  YoY % 18.33% -31.82% -23.48% 0.00% 0.00% 0.00% -
  Horiz. % 61.74% 52.17% 76.52% 100.00% - - -
P/NAPS 3.36 4.21 2.63 1.92 1.96 1.79 3.04 1.68%
  YoY % -20.19% 60.08% 36.98% -2.04% 9.50% -41.12% -
  Horiz. % 110.53% 138.49% 86.51% 63.16% 64.47% 58.88% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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!
PARTNERS & BROKERS