[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2022 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#4]
Profit Trend
QoQ- 19.35%
YoY- 27.3%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 4,362,000 2,625,000 1,005,000 3,607,000 2,866,000 2,046,000 992,000 167.67%
PBT 695,000 437,000 190,000 716,000 561,000 395,000 187,000 139.36%
Tax -216,000 -135,000 -51,000 -192,000 -131,000 -91,000 -42,000 197.05%
NP 479,000 302,000 139,000 524,000 430,000 304,000 145,000 121.32%
-
NP to SH 418,000 263,000 120,000 401,000 336,000 238,000 112,000 140.02%
-
Tax Rate 31.08% 30.89% 26.84% 26.82% 23.35% 23.04% 22.46% -
Total Cost 3,883,000 2,323,000 866,000 3,083,000 2,436,000 1,742,000 847,000 175.20%
-
Net Worth 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 61.21%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 25,011 22,959 - 63,912 42,605 42,610 - -
Div Payout % 5.98% 8.73% - 15.94% 12.68% 17.90% - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 61.21%
NOSH 3,052,501 3,066,511 2,207,565 1,101,346 1,099,812 1,099,737 1,099,717 97.14%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 10.98% 11.50% 13.83% 14.53% 15.00% 14.86% 14.62% -
ROE 10.07% 3.09% 2.12% 17.19% 15.17% 11.01% 5.53% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 174.40 114.33 47.16 338.62 269.07 192.07 93.11 51.77%
EPS 12.60 11.50 5.60 37.60 31.50 22.30 10.50 12.88%
DPS 1.00 1.00 0.00 6.00 4.00 4.00 0.00 -
NAPS 1.66 3.71 2.65 2.19 2.08 2.03 1.90 -8.58%
Adjusted Per Share Value based on latest NOSH - 1,101,346
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 136.00 81.85 31.33 112.46 89.36 63.79 30.93 167.67%
EPS 13.03 8.20 3.74 12.50 10.48 7.42 3.49 140.08%
DPS 0.78 0.72 0.00 1.99 1.33 1.33 0.00 -
NAPS 1.2945 2.6559 1.7609 0.7273 0.6908 0.6742 0.6312 61.20%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 2.12 2.10 2.45 5.50 5.85 4.78 5.22 -
P/RPS 1.22 1.84 5.20 1.62 2.17 2.49 5.61 -63.73%
P/EPS 12.69 18.33 43.51 14.61 18.54 21.39 49.66 -59.63%
EY 7.88 5.45 2.30 6.84 5.39 4.67 2.01 148.01%
DY 0.47 0.48 0.00 1.09 0.68 0.84 0.00 -
P/NAPS 1.28 0.57 0.92 2.51 2.81 2.35 2.75 -39.85%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 22/12/22 22/09/22 23/06/22 29/03/22 17/12/21 23/09/21 25/06/21 -
Price 2.43 2.30 2.11 4.49 5.60 4.90 5.00 -
P/RPS 1.39 2.01 4.47 1.33 2.08 2.55 5.37 -59.28%
P/EPS 14.54 20.08 37.47 11.93 17.75 21.93 47.56 -54.52%
EY 6.88 4.98 2.67 8.38 5.63 4.56 2.10 120.11%
DY 0.41 0.43 0.00 1.34 0.71 0.82 0.00 -
P/NAPS 1.46 0.62 0.80 2.05 2.69 2.41 2.63 -32.38%

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