[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2023 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jan-2023 [#4]
Profit Trend
QoQ- 40.19%
YoY- 46.13%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 8,944,000 6,131,000 3,018,000 6,324,000 4,362,000 2,625,000 1,005,000 327.74%
PBT 1,098,000 745,000 296,000 845,000 695,000 437,000 190,000 221.00%
Tax -351,000 -276,000 -102,000 -257,000 -216,000 -135,000 -51,000 260.54%
NP 747,000 469,000 194,000 588,000 479,000 302,000 139,000 205.87%
-
NP to SH 686,000 438,000 208,000 586,000 418,000 263,000 120,000 218.70%
-
Tax Rate 31.97% 37.05% 34.46% 30.41% 31.08% 30.89% 26.84% -
Total Cost 8,197,000 5,662,000 2,824,000 5,736,000 3,883,000 2,323,000 866,000 345.63%
-
Net Worth 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 -1.13%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 58,134 58,132 - 57,928 25,011 22,959 - -
Div Payout % 8.47% 13.27% - 9.89% 5.98% 8.73% - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 -1.13%
NOSH 3,064,098 3,064,018 3,063,864 3,053,682 3,052,501 3,066,511 2,207,565 24.35%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 8.35% 7.65% 6.43% 9.30% 10.98% 11.50% 13.83% -
ROE 12.36% 8.76% 6.29% 14.15% 10.07% 3.09% 2.12% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 307.70 210.93 144.15 218.34 174.40 114.33 47.16 247.97%
EPS 20.10 12.80 6.10 16.60 12.60 11.50 5.60 133.88%
DPS 2.00 2.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 1.91 1.72 1.58 1.43 1.66 3.71 2.65 -19.56%
Adjusted Per Share Value based on latest NOSH - 3,053,682
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 278.87 191.16 94.10 197.18 136.00 81.85 31.33 327.79%
EPS 21.39 13.66 6.49 18.27 13.03 8.20 3.74 218.79%
DPS 1.81 1.81 0.00 1.81 0.78 0.72 0.00 -
NAPS 1.731 1.5588 1.0314 1.2914 1.2945 2.6559 1.7609 -1.13%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 2.45 2.55 2.62 2.69 2.12 2.10 2.45 -
P/RPS 0.80 1.21 1.82 1.23 1.22 1.84 5.20 -71.19%
P/EPS 10.38 16.92 26.37 13.30 12.69 18.33 43.51 -61.43%
EY 9.63 5.91 3.79 7.52 7.88 5.45 2.30 159.09%
DY 0.82 0.78 0.00 0.74 0.47 0.48 0.00 -
P/NAPS 1.28 1.48 1.66 1.88 1.28 0.57 0.92 24.55%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 14/12/23 29/09/23 23/06/23 23/03/23 22/12/22 22/09/22 23/06/22 -
Price 2.50 2.48 2.56 2.42 2.43 2.30 2.11 -
P/RPS 0.81 1.18 1.78 1.11 1.39 2.01 4.47 -67.87%
P/EPS 10.59 16.46 25.77 11.96 14.54 20.08 37.47 -56.83%
EY 9.44 6.08 3.88 8.36 6.88 4.98 2.67 131.54%
DY 0.80 0.81 0.00 0.83 0.41 0.43 0.00 -
P/NAPS 1.31 1.44 1.62 1.69 1.46 0.62 0.80 38.80%

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