[YINSON] QoQ Cumulative Quarter Result on 30-Apr-2022 [#1]

Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- -70.07%
YoY- 7.14%
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 1,005,000 3,607,000 2,866,000 2,046,000 992,000 4,849,000 3,601,641 -57.39%
PBT 190,000 716,000 561,000 395,000 187,000 580,000 422,345 -41.37%
Tax -51,000 -192,000 -131,000 -91,000 -42,000 -168,000 -111,657 -40.77%
NP 139,000 524,000 430,000 304,000 145,000 412,000 310,688 -41.59%
-
NP to SH 120,000 401,000 336,000 238,000 112,000 315,000 247,801 -38.41%
-
Tax Rate 26.84% 26.82% 23.35% 23.04% 22.46% 28.97% 26.44% -
Total Cost 866,000 3,083,000 2,436,000 1,742,000 847,000 4,437,000 3,290,953 -59.03%
-
Net Worth 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 1,856,950 110.34%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - 63,912 42,605 42,610 - 63,960 43,692 -
Div Payout % - 15.94% 12.68% 17.90% - 20.30% 17.63% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 1,780,219 1,856,950 110.34%
NOSH 2,207,565 1,101,346 1,099,812 1,099,737 1,099,717 1,099,519 1,098,384 59.46%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 13.83% 14.53% 15.00% 14.86% 14.62% 8.50% 8.63% -
ROE 2.12% 17.19% 15.17% 11.01% 5.53% 17.69% 13.34% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 47.16 338.62 269.07 192.07 93.11 454.88 329.72 -72.74%
EPS 5.60 37.60 31.50 22.30 10.50 29.50 22.69 -60.75%
DPS 0.00 6.00 4.00 4.00 0.00 6.00 4.00 -
NAPS 2.65 2.19 2.08 2.03 1.90 1.67 1.70 34.55%
Adjusted Per Share Value based on latest NOSH - 2,207,565
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 32.77 117.63 93.46 66.72 32.35 158.13 117.45 -57.40%
EPS 3.91 13.08 10.96 7.76 3.65 10.27 8.08 -38.44%
DPS 0.00 2.08 1.39 1.39 0.00 2.09 1.42 -
NAPS 1.8417 0.7607 0.7225 0.7052 0.6601 0.5805 0.6056 110.33%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 2.45 5.50 5.85 4.78 5.22 5.20 4.58 -
P/RPS 5.20 1.62 2.17 2.49 5.61 1.14 1.39 141.56%
P/EPS 43.51 14.61 18.54 21.39 49.66 17.60 20.19 67.07%
EY 2.30 6.84 5.39 4.67 2.01 5.68 4.95 -40.09%
DY 0.00 1.09 0.68 0.84 0.00 1.15 0.87 -
P/NAPS 0.92 2.51 2.81 2.35 2.75 3.11 2.69 -51.19%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 23/06/22 29/03/22 17/12/21 23/09/21 25/06/21 25/03/21 21/12/20 -
Price 2.11 4.49 5.60 4.90 5.00 5.40 5.42 -
P/RPS 4.47 1.33 2.08 2.55 5.37 1.19 1.64 95.48%
P/EPS 37.47 11.93 17.75 21.93 47.56 18.27 23.89 35.10%
EY 2.67 8.38 5.63 4.56 2.10 5.47 4.19 -26.00%
DY 0.00 1.34 0.71 0.82 0.00 1.11 0.74 -
P/NAPS 0.80 2.05 2.69 2.41 2.63 3.23 3.19 -60.33%

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