[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2019 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
25-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- 82.52%
YoY- -32.14%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 343,747 2,519,340 663,401 422,435 208,996 1,034,899 747,298 -40.43%
PBT 66,091 331,118 234,906 151,224 79,677 343,861 248,197 -58.64%
Tax -20,138 -69,821 -50,484 -34,595 -17,991 -79,482 -55,454 -49.13%
NP 45,953 261,297 184,422 116,629 61,686 264,379 192,743 -61.58%
-
NP to SH 46,716 209,909 144,963 90,996 49,854 234,896 177,496 -58.96%
-
Tax Rate 30.47% 21.09% 21.49% 22.88% 22.58% 23.11% 22.34% -
Total Cost 297,794 2,258,043 478,979 305,806 147,310 770,520 554,555 -33.95%
-
Net Worth 1,652,402 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 -5.63%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - 66,249 43,920 43,907 - 65,688 65,544 -
Div Payout % - 31.56% 30.30% 48.25% - 27.96% 36.93% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 1,652,402 1,645,192 1,734,870 1,745,320 1,798,310 1,751,680 1,802,483 -5.63%
NOSH 1,095,695 1,094,745 1,094,011 1,093,675 1,093,437 1,093,245 1,093,047 0.16%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 13.37% 10.37% 27.80% 27.61% 29.52% 25.55% 25.79% -
ROE 2.83% 12.76% 8.36% 5.21% 2.77% 13.41% 9.85% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 31.41 228.17 60.42 38.48 19.06 94.53 68.41 -40.51%
EPS 4.27 18.90 13.20 8.29 4.55 21.43 16.23 -58.97%
DPS 0.00 6.00 4.00 4.00 0.00 6.00 6.00 -
NAPS 1.51 1.49 1.58 1.59 1.64 1.60 1.65 -5.74%
Adjusted Per Share Value based on latest NOSH - 1,093,675
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 10.73 78.61 20.70 13.18 6.52 32.29 23.32 -40.42%
EPS 1.46 6.55 4.52 2.84 1.56 7.33 5.54 -58.92%
DPS 0.00 2.07 1.37 1.37 0.00 2.05 2.05 -
NAPS 0.5156 0.5133 0.5413 0.5446 0.5611 0.5465 0.5624 -5.63%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 5.18 6.20 6.91 6.95 4.84 4.10 4.45 -
P/RPS 16.49 2.72 11.44 18.06 25.39 4.34 6.51 85.92%
P/EPS 121.34 32.61 52.34 83.84 106.46 19.11 27.39 169.98%
EY 0.82 3.07 1.91 1.19 0.94 5.23 3.65 -63.07%
DY 0.00 0.97 0.58 0.58 0.00 1.46 1.35 -
P/NAPS 3.43 4.16 4.37 4.37 2.95 2.56 2.70 17.31%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 24/06/20 25/03/20 18/12/19 25/09/19 26/06/19 27/03/19 20/12/18 -
Price 5.95 5.09 6.44 6.70 6.19 4.59 4.19 -
P/RPS 18.94 2.23 10.66 17.41 32.48 4.86 6.13 112.28%
P/EPS 139.38 26.77 48.78 80.82 136.15 21.39 25.79 208.28%
EY 0.72 3.73 2.05 1.24 0.73 4.67 3.88 -67.49%
DY 0.00 1.18 0.62 0.60 0.00 1.31 1.43 -
P/NAPS 3.94 3.42 4.08 4.21 3.77 2.87 2.54 34.03%

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