[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2020 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 214.82%
YoY- 61.62%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 992,000 4,849,000 3,601,641 1,339,326 343,747 2,519,340 663,401 30.79%
PBT 187,000 580,000 422,345 239,146 66,091 331,118 234,906 -14.11%
Tax -42,000 -168,000 -111,657 -65,331 -20,138 -69,821 -50,484 -11.55%
NP 145,000 412,000 310,688 173,815 45,953 261,297 184,422 -14.82%
-
NP to SH 112,000 315,000 247,801 147,072 46,716 209,909 144,963 -15.81%
-
Tax Rate 22.46% 28.97% 26.44% 27.32% 30.47% 21.09% 21.49% -
Total Cost 847,000 4,437,000 3,290,953 1,165,511 297,794 2,258,043 478,979 46.28%
-
Net Worth 2,024,292 1,780,219 1,856,950 1,836,638 1,652,402 1,645,192 1,734,870 10.84%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - 63,960 43,692 43,729 - 66,249 43,920 -
Div Payout % - 20.30% 17.63% 29.73% - 31.56% 30.30% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 2,024,292 1,780,219 1,856,950 1,836,638 1,652,402 1,645,192 1,734,870 10.84%
NOSH 1,099,717 1,099,519 1,098,384 1,097,015 1,095,695 1,094,745 1,094,011 0.34%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 14.62% 8.50% 8.63% 12.98% 13.37% 10.37% 27.80% -
ROE 5.53% 17.69% 13.34% 8.01% 2.83% 12.76% 8.36% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 93.11 454.88 329.72 122.51 31.41 228.17 60.42 33.45%
EPS 10.50 29.50 22.69 13.45 4.27 18.90 13.20 -14.16%
DPS 0.00 6.00 4.00 4.00 0.00 6.00 4.00 -
NAPS 1.90 1.67 1.70 1.68 1.51 1.49 1.58 13.09%
Adjusted Per Share Value based on latest NOSH - 1,097,015
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 30.95 151.29 112.37 41.79 10.73 78.61 20.70 30.78%
EPS 3.49 9.83 7.73 4.59 1.46 6.55 4.52 -15.84%
DPS 0.00 2.00 1.36 1.36 0.00 2.07 1.37 -
NAPS 0.6316 0.5554 0.5794 0.573 0.5156 0.5133 0.5413 10.84%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 5.22 5.20 4.58 6.27 5.18 6.20 6.91 -
P/RPS 5.61 1.14 1.39 5.12 16.49 2.72 11.44 -37.84%
P/EPS 49.66 17.60 20.19 46.61 121.34 32.61 52.34 -3.44%
EY 2.01 5.68 4.95 2.15 0.82 3.07 1.91 3.46%
DY 0.00 1.15 0.87 0.64 0.00 0.97 0.58 -
P/NAPS 2.75 3.11 2.69 3.73 3.43 4.16 4.37 -26.58%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 25/06/21 25/03/21 21/12/20 28/09/20 24/06/20 25/03/20 18/12/19 -
Price 5.00 5.40 5.42 5.64 5.95 5.09 6.44 -
P/RPS 5.37 1.19 1.64 4.60 18.94 2.23 10.66 -36.71%
P/EPS 47.56 18.27 23.89 41.92 139.38 26.77 48.78 -1.67%
EY 2.10 5.47 4.19 2.39 0.72 3.73 2.05 1.62%
DY 0.00 1.11 0.74 0.71 0.00 1.18 0.62 -
P/NAPS 2.63 3.23 3.19 3.36 3.94 3.42 4.08 -25.39%

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