[YINSON] QoQ Cumulative Quarter Result on 31-Jul-2023 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
29-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2024
Quarter
31-Jul-2023 [#2]
Profit Trend
QoQ- 110.58%
YoY- 66.54%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Cumulative Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 2,214,000 11,646,000 8,944,000 6,131,000 3,018,000 6,324,000 4,362,000 -36.39%
PBT 357,000 1,695,000 1,098,000 745,000 296,000 845,000 695,000 -35.88%
Tax -108,000 -553,000 -351,000 -276,000 -102,000 -257,000 -216,000 -37.03%
NP 249,000 1,142,000 747,000 469,000 194,000 588,000 479,000 -35.37%
-
NP to SH 203,000 964,000 686,000 438,000 208,000 586,000 418,000 -38.24%
-
Tax Rate 30.25% 32.63% 31.97% 37.05% 34.46% 30.41% 31.08% -
Total Cost 1,965,000 10,504,000 8,197,000 5,662,000 2,824,000 5,736,000 3,883,000 -36.52%
-
Net Worth 6,111,451 5,435,824 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 29.42%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div 29,523 87,205 58,134 58,132 - 57,928 25,011 11.70%
Div Payout % 14.54% 9.05% 8.47% 13.27% - 9.89% 5.98% -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 6,111,451 5,435,824 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 29.42%
NOSH 3,184,401 3,064,331 3,064,098 3,064,018 3,063,864 3,053,682 3,052,501 2.86%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 11.25% 9.81% 8.35% 7.65% 6.43% 9.30% 10.98% -
ROE 3.32% 17.73% 12.36% 8.76% 6.29% 14.15% 10.07% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 74.99 400.64 307.70 210.93 144.15 218.34 174.40 -43.06%
EPS 5.60 28.50 20.10 12.80 6.10 16.60 12.60 -41.79%
DPS 1.00 3.00 2.00 2.00 0.00 2.00 1.00 0.00%
NAPS 2.07 1.87 1.91 1.72 1.58 1.43 1.66 15.86%
Adjusted Per Share Value based on latest NOSH - 3,064,018
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 69.03 363.11 278.87 191.16 94.10 197.18 136.00 -36.39%
EPS 6.33 30.06 21.39 13.66 6.49 18.27 13.03 -38.22%
DPS 0.92 2.72 1.81 1.81 0.00 1.81 0.78 11.64%
NAPS 1.9055 1.6948 1.731 1.5588 1.0314 1.2914 1.2945 29.43%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 2.45 2.57 2.45 2.55 2.62 2.69 2.12 -
P/RPS 3.27 0.64 0.80 1.21 1.82 1.23 1.22 93.07%
P/EPS 35.63 7.75 10.38 16.92 26.37 13.30 12.69 99.14%
EY 2.81 12.90 9.63 5.91 3.79 7.52 7.88 -49.74%
DY 0.41 1.17 0.82 0.78 0.00 0.74 0.47 -8.71%
P/NAPS 1.18 1.37 1.28 1.48 1.66 1.88 1.28 -5.28%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 19/06/24 22/03/24 14/12/23 29/09/23 23/06/23 23/03/23 22/12/22 -
Price 2.34 2.45 2.50 2.48 2.56 2.42 2.43 -
P/RPS 3.12 0.61 0.81 1.18 1.78 1.11 1.39 71.51%
P/EPS 34.03 7.39 10.59 16.46 25.77 11.96 14.54 76.36%
EY 2.94 13.54 9.44 6.08 3.88 8.36 6.88 -43.29%
DY 0.43 1.22 0.80 0.81 0.00 0.83 0.41 3.22%
P/NAPS 1.13 1.31 1.31 1.44 1.62 1.69 1.46 -15.71%

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