[YINSON] QoQ Cumulative Quarter Result on 31-Jan-2024 [#4]

Announcement Date
22-Mar-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jan-2024 [#4]
Profit Trend
QoQ- 40.52%
YoY- 64.51%
Quarter Report
View:
Show?
Cumulative Result
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Revenue 11,646,000 8,944,000 6,131,000 3,018,000 6,324,000 4,362,000 2,625,000 169.26%
PBT 1,695,000 1,098,000 745,000 296,000 845,000 695,000 437,000 146.25%
Tax -553,000 -351,000 -276,000 -102,000 -257,000 -216,000 -135,000 155.35%
NP 1,142,000 747,000 469,000 194,000 588,000 479,000 302,000 142.13%
-
NP to SH 964,000 686,000 438,000 208,000 586,000 418,000 263,000 137.16%
-
Tax Rate 32.63% 31.97% 37.05% 34.46% 30.41% 31.08% 30.89% -
Total Cost 10,504,000 8,197,000 5,662,000 2,824,000 5,736,000 3,883,000 2,323,000 172.69%
-
Net Worth 5,435,824 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 -25.81%
Dividend
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Div 87,205 58,134 58,132 - 57,928 25,011 22,959 142.84%
Div Payout % 9.05% 8.47% 13.27% - 9.89% 5.98% 8.73% -
Equity
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Net Worth 5,435,824 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 -25.81%
NOSH 3,064,331 3,064,098 3,064,018 3,063,864 3,053,682 3,052,501 3,066,511 -0.04%
Ratio Analysis
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
NP Margin 9.81% 8.35% 7.65% 6.43% 9.30% 10.98% 11.50% -
ROE 17.73% 12.36% 8.76% 6.29% 14.15% 10.07% 3.09% -
Per Share
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 400.64 307.70 210.93 144.15 218.34 174.40 114.33 130.18%
EPS 28.50 20.10 12.80 6.10 16.60 12.60 11.50 82.82%
DPS 3.00 2.00 2.00 0.00 2.00 1.00 1.00 107.59%
NAPS 1.87 1.91 1.72 1.58 1.43 1.66 3.71 -36.58%
Adjusted Per Share Value based on latest NOSH - 3,064,331
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
RPS 365.67 280.83 192.51 94.76 198.57 136.96 82.42 169.27%
EPS 30.27 21.54 13.75 6.53 18.40 13.12 8.26 137.13%
DPS 2.74 1.83 1.83 0.00 1.82 0.79 0.72 143.15%
NAPS 1.7068 1.7432 1.5698 1.0386 1.3005 1.3037 2.6746 -25.81%
Price Multiplier on Financial Quarter End Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 -
Price 2.57 2.45 2.55 2.62 2.69 2.12 2.10 -
P/RPS 0.64 0.80 1.21 1.82 1.23 1.22 1.84 -50.44%
P/EPS 7.75 10.38 16.92 26.37 13.30 12.69 18.33 -43.57%
EY 12.90 9.63 5.91 3.79 7.52 7.88 5.45 77.32%
DY 1.17 0.82 0.78 0.00 0.74 0.47 0.48 80.82%
P/NAPS 1.37 1.28 1.48 1.66 1.88 1.28 0.57 79.14%
Price Multiplier on Announcement Date
31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 CAGR
Date 22/03/24 14/12/23 29/09/23 23/06/23 23/03/23 22/12/22 22/09/22 -
Price 2.45 2.50 2.48 2.56 2.42 2.43 2.30 -
P/RPS 0.61 0.81 1.18 1.78 1.11 1.39 2.01 -54.74%
P/EPS 7.39 10.59 16.46 25.77 11.96 14.54 20.08 -48.55%
EY 13.54 9.44 6.08 3.88 8.36 6.88 4.98 94.44%
DY 1.22 0.80 0.81 0.00 0.83 0.41 0.43 100.03%
P/NAPS 1.31 1.31 1.44 1.62 1.69 1.46 0.62 64.43%

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