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

Announcement Date
25-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
30-Apr-2021 [#1]
Profit Trend
QoQ- -64.44%
YoY- 139.75%
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 3,607,000 2,866,000 2,046,000 992,000 4,849,000 3,601,641 1,339,326 93.22%
PBT 716,000 561,000 395,000 187,000 580,000 422,345 239,146 107.31%
Tax -192,000 -131,000 -91,000 -42,000 -168,000 -111,657 -65,331 104.77%
NP 524,000 430,000 304,000 145,000 412,000 310,688 173,815 108.26%
-
NP to SH 401,000 336,000 238,000 112,000 315,000 247,801 147,072 94.81%
-
Tax Rate 26.82% 23.35% 23.04% 22.46% 28.97% 26.44% 27.32% -
Total Cost 3,083,000 2,436,000 1,742,000 847,000 4,437,000 3,290,953 1,165,511 90.92%
-
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%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 63,912 42,605 42,610 - 63,960 43,692 43,729 28.69%
Div Payout % 15.94% 12.68% 17.90% - 20.30% 17.63% 29.73% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
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%
NOSH 1,101,346 1,099,812 1,099,737 1,099,717 1,099,519 1,098,384 1,097,015 0.26%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 14.53% 15.00% 14.86% 14.62% 8.50% 8.63% 12.98% -
ROE 17.19% 15.17% 11.01% 5.53% 17.69% 13.34% 8.01% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 338.62 269.07 192.07 93.11 454.88 329.72 122.51 96.58%
EPS 37.60 31.50 22.30 10.50 29.50 22.69 13.45 98.07%
DPS 6.00 4.00 4.00 0.00 6.00 4.00 4.00 30.94%
NAPS 2.19 2.08 2.03 1.90 1.67 1.70 1.68 19.27%
Adjusted Per Share Value based on latest NOSH - 1,099,717
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 113.26 89.99 64.24 31.15 152.25 113.09 42.05 93.23%
EPS 12.59 10.55 7.47 3.52 9.89 7.78 4.62 94.74%
DPS 2.01 1.34 1.34 0.00 2.01 1.37 1.37 29.02%
NAPS 0.7325 0.6956 0.679 0.6356 0.559 0.5831 0.5767 17.23%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
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%
P/EPS 14.61 18.54 21.39 49.66 17.60 20.19 46.61 -53.75%
EY 6.84 5.39 4.67 2.01 5.68 4.95 2.15 115.85%
DY 1.09 0.68 0.84 0.00 1.15 0.87 0.64 42.47%
P/NAPS 2.51 2.81 2.35 2.75 3.11 2.69 3.73 -23.15%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
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%
P/EPS 11.93 17.75 21.93 47.56 18.27 23.89 41.92 -56.63%
EY 8.38 5.63 4.56 2.10 5.47 4.19 2.39 130.27%
DY 1.34 0.71 0.82 0.00 1.11 0.74 0.71 52.54%
P/NAPS 2.05 2.69 2.41 2.63 3.23 3.19 3.36 -27.99%

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

Post a Comment