[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2021 [#1]

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Cumulative Result
Revenue	3,607,000	2,866,000	2,046,000	992,000	4,849,000	3,601,641	1,339,326	93.22%
YoY %	25.85%	40.08%	106.25%	-79.54%	34.63%	168.91%	-	-
Horiz. %	269.31%	213.99%	152.76%	74.07%	362.05%	268.91%	100.00%	-
PBT	716,000	561,000	395,000	187,000	580,000	422,345	239,146	107.31%
YoY %	27.63%	42.03%	111.23%	-67.76%	37.33%	76.61%	-	-
Horiz. %	299.40%	234.58%	165.17%	78.19%	242.53%	176.61%	100.00%	-
Tax	-192,000	-131,000	-91,000	-42,000	-168,000	-111,657	-65,331	104.77%
YoY %	-46.56%	-43.96%	-116.67%	75.00%	-50.46%	-70.91%	-	-
Horiz. %	293.89%	200.52%	139.29%	64.29%	257.15%	170.91%	100.00%	-
NP	524,000	430,000	304,000	145,000	412,000	310,688	173,815	108.26%
YoY %	21.86%	41.45%	109.66%	-64.81%	32.61%	78.75%	-	-
Horiz. %	301.47%	247.39%	174.90%	83.42%	237.03%	178.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	401,000	336,000	238,000	112,000	315,000	247,801	147,072	94.81%
YoY %	19.35%	41.18%	112.50%	-64.44%	27.12%	68.49%	-	-
Horiz. %	272.66%	228.46%	161.83%	76.15%	214.18%	168.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.82%	23.35%	23.04%	22.46%	28.97%	26.44%	27.32%	-
YoY %	14.86%	1.35%	2.58%	-22.47%	9.57%	-3.22%	-	-
Horiz. %	98.17%	85.47%	84.33%	82.21%	106.04%	96.78%	100.00%	-
Total Cost	3,083,000	2,436,000	1,742,000	847,000	4,437,000	3,290,953	1,165,511	90.92%
YoY %	26.56%	39.84%	105.67%	-80.91%	34.82%	182.36%	-	-
Horiz. %	264.52%	209.01%	149.46%	72.67%	380.69%	282.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,332,792	2,215,489	2,162,485	2,024,292	1,780,219	1,856,950	1,836,638	17.23%
YoY %	5.29%	2.45%	6.83%	13.71%	-4.13%	1.11%	-	-
Horiz. %	127.01%	120.63%	117.74%	110.22%	96.93%	101.11%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Dividend
Div	63,912	42,605	42,610	-	63,960	43,692	43,729	28.69%
YoY %	50.01%	-0.01%	0.00%	-	46.39%	-0.08%	-	-
Horiz. %	146.15%	97.43%	97.44%	-	146.26%	99.92%	100.00%	-
Div Payout %	15.94%	12.68%	17.90%	-	20.30%	17.63%	29.73%	-
YoY %	25.71%	-29.16%	0.00%	-	15.14%	-40.70%	-	-
Horiz. %	53.62%	42.65%	60.21%	-	68.28%	59.30%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Equity
Net Worth	2,332,792	2,215,489	2,162,485	2,024,292	1,780,219	1,856,950	1,836,638	17.23%
YoY %	5.29%	2.45%	6.83%	13.71%	-4.13%	1.11%	-	-
Horiz. %	127.01%	120.63%	117.74%	110.22%	96.93%	101.11%	100.00%	-
NOSH	1,101,346	1,099,812	1,099,737	1,099,717	1,099,519	1,098,384	1,097,015	0.26%
YoY %	0.14%	0.01%	0.00%	0.02%	0.10%	0.12%	-	-
Horiz. %	100.39%	100.25%	100.25%	100.25%	100.23%	100.12%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Ratio Analysis
NP Margin	14.53%	15.00%	14.86%	14.62%	8.50%	8.63%	12.98%	-
YoY %	-3.13%	0.94%	1.64%	72.00%	-1.51%	-33.51%	-	-
Horiz. %	111.94%	115.56%	114.48%	112.63%	65.49%	66.49%	100.00%	-
ROE	17.19%	15.17%	11.01%	5.53%	17.69%	13.34%	8.01%	-
YoY %	13.32%	37.78%	99.10%	-68.74%	32.61%	66.54%	-	-
Horiz. %	214.61%	189.39%	137.45%	69.04%	220.85%	166.54%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Per Share
RPS	338.62	269.07	192.07	93.11	454.88	329.72	122.51	96.58%
YoY %	25.85%	40.09%	106.28%	-79.53%	37.96%	169.14%	-	-
Horiz. %	276.40%	219.63%	156.78%	76.00%	371.30%	269.14%	100.00%	-
EPS	37.60	31.50	22.30	10.50	29.50	22.69	13.45	98.07%
YoY %	19.37%	41.26%	112.38%	-64.41%	30.01%	68.70%	-	-
Horiz. %	279.55%	234.20%	165.80%	78.07%	219.33%	168.70%	100.00%	-
DPS	6.00	4.00	4.00	0.00	6.00	4.00	4.00	30.94%
YoY %	50.00%	0.00%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	0.00%	150.00%	100.00%	100.00%	-
NAPS	2.19	2.08	2.03	1.90	1.67	1.70	1.68	19.27%
YoY %	5.29%	2.46%	6.84%	13.77%	-1.76%	1.19%	-	-
Horiz. %	130.36%	123.81%	120.83%	113.10%	99.40%	101.19%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,099,717
RPS	112.55	89.42	63.84	30.95	151.30	112.38	41.79	93.22%
YoY %	25.87%	40.07%	106.27%	-79.54%	34.63%	168.92%	-	-
Horiz. %	269.32%	213.97%	152.76%	74.06%	362.05%	268.92%	100.00%	-
EPS	12.51	10.48	7.43	3.49	9.83	7.73	4.59	94.76%
YoY %	19.37%	41.05%	112.89%	-64.50%	27.17%	68.41%	-	-
Horiz. %	272.55%	228.32%	161.87%	76.03%	214.16%	168.41%	100.00%	-
DPS	1.99	1.33	1.33	0.00	2.00	1.36	1.36	28.79%
YoY %	49.62%	0.00%	0.00%	0.00%	47.06%	0.00%	-	-
Horiz. %	146.32%	97.79%	97.79%	0.00%	147.06%	100.00%	100.00%	-
NAPS	0.7279	0.6913	0.6747	0.6316	0.5555	0.5794	0.5731	17.22%
YoY %	5.29%	2.46%	6.82%	13.70%	-4.12%	1.10%	-	-
Horiz. %	127.01%	120.62%	117.73%	110.21%	96.93%	101.10%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	-
Price	5.50	5.85	4.78	5.22	5.20	4.58	6.27	-
P/RPS	1.62	2.17	2.49	5.61	1.14	1.39	5.12	-53.46%
YoY %	-25.35%	-12.85%	-55.61%	392.11%	-17.99%	-72.85%	-	-
Horiz. %	31.64%	42.38%	48.63%	109.57%	22.27%	27.15%	100.00%	-
P/EPS	14.61	18.54	21.39	49.66	17.60	20.19	46.61	-53.75%
YoY %	-21.20%	-13.32%	-56.93%	182.16%	-12.83%	-56.68%	-	-
Horiz. %	31.35%	39.78%	45.89%	106.54%	37.76%	43.32%	100.00%	-
EY	6.84	5.39	4.67	2.01	5.68	4.95	2.15	115.85%
YoY %	26.90%	15.42%	132.34%	-64.61%	14.75%	130.23%	-	-
Horiz. %	318.14%	250.70%	217.21%	93.49%	264.19%	230.23%	100.00%	-
DY	1.09	0.68	0.84	0.00	1.15	0.87	0.64	42.47%
YoY %	60.29%	-19.05%	0.00%	0.00%	32.18%	35.94%	-	-
Horiz. %	170.31%	106.25%	131.25%	0.00%	179.69%	135.94%	100.00%	-
P/NAPS	2.51	2.81	2.35	2.75	3.11	2.69	3.73	-23.15%
YoY %	-10.68%	19.57%	-14.55%	-11.58%	15.61%	-27.88%	-	-
Horiz. %	67.29%	75.34%	63.00%	73.73%	83.38%	72.12%	100.00%	-

	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	CAGR
Price Multiplier on Announcement Date
Date	29/03/22	17/12/21	23/09/21	25/06/21	25/03/21	21/12/20	28/09/20	-
Price	4.49	5.60	4.90	5.00	5.40	5.42	5.64	-
P/RPS	1.33	2.08	2.55	5.37	1.19	1.64	4.60	-56.17%
YoY %	-36.06%	-18.43%	-52.51%	351.26%	-27.44%	-64.35%	-	-
Horiz. %	28.91%	45.22%	55.43%	116.74%	25.87%	35.65%	100.00%	-
P/EPS	11.93	17.75	21.93	47.56	18.27	23.89	41.92	-56.63%
YoY %	-32.79%	-19.06%	-53.89%	160.32%	-23.52%	-43.01%	-	-
Horiz. %	28.46%	42.34%	52.31%	113.45%	43.58%	56.99%	100.00%	-
EY	8.38	5.63	4.56	2.10	5.47	4.19	2.39	130.27%
YoY %	48.85%	23.46%	117.14%	-61.61%	30.55%	75.31%	-	-
Horiz. %	350.63%	235.56%	190.79%	87.87%	228.87%	175.31%	100.00%	-
DY	1.34	0.71	0.82	0.00	1.11	0.74	0.71	52.54%
YoY %	88.73%	-13.41%	0.00%	0.00%	50.00%	4.23%	-	-
Horiz. %	188.73%	100.00%	115.49%	0.00%	156.34%	104.23%	100.00%	-
P/NAPS	2.05	2.69	2.41	2.63	3.23	3.19	3.36	-27.99%
YoY %	-23.79%	11.62%	-8.37%	-18.58%	1.25%	-5.06%	-	-
Horiz. %	61.01%	80.06%	71.73%	78.27%	96.13%	94.94%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos