[YINSON] QoQ Cumulative Quarter Result on 31-Oct-2022 [#3]

Announcement Date
22-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Oct-2022 [#3]
Profit Trend
QoQ- 58.94%
YoY- 24.4%
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 6,131,000 3,018,000 6,324,000 4,362,000 2,625,000 1,005,000 3,607,000 42.56%
PBT 745,000 296,000 845,000 695,000 437,000 190,000 716,000 2.68%
Tax -276,000 -102,000 -257,000 -216,000 -135,000 -51,000 -192,000 27.45%
NP 469,000 194,000 588,000 479,000 302,000 139,000 524,000 -7.14%
-
NP to SH 438,000 208,000 586,000 418,000 263,000 120,000 401,000 6.07%
-
Tax Rate 37.05% 34.46% 30.41% 31.08% 30.89% 26.84% 26.82% -
Total Cost 5,662,000 2,824,000 5,736,000 3,883,000 2,323,000 866,000 3,083,000 50.13%
-
Net Worth 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 66.45%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 58,132 - 57,928 25,011 22,959 - 63,912 -6.14%
Div Payout % 13.27% - 9.89% 5.98% 8.73% - 15.94% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 66.45%
NOSH 3,064,018 3,063,864 3,053,682 3,052,501 3,066,511 2,207,565 1,101,346 98.17%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 7.65% 6.43% 9.30% 10.98% 11.50% 13.83% 14.53% -
ROE 8.76% 6.29% 14.15% 10.07% 3.09% 2.12% 17.19% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 210.93 144.15 218.34 174.40 114.33 47.16 338.62 -27.12%
EPS 12.80 6.10 16.60 12.60 11.50 5.60 37.60 -51.34%
DPS 2.00 0.00 2.00 1.00 1.00 0.00 6.00 -52.02%
NAPS 1.72 1.58 1.43 1.66 3.71 2.65 2.19 -14.91%
Adjusted Per Share Value based on latest NOSH - 3,052,501
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 192.45 94.74 198.51 136.93 82.40 31.55 113.23 42.55%
EPS 13.75 6.53 18.39 13.12 8.26 3.77 12.59 6.06%
DPS 1.82 0.00 1.82 0.79 0.72 0.00 2.01 -6.42%
NAPS 1.5693 1.0384 1.3002 1.3033 2.6739 1.7728 0.7323 66.45%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 2.55 2.62 2.69 2.12 2.10 2.45 5.50 -
P/RPS 1.21 1.82 1.23 1.22 1.84 5.20 1.62 -17.72%
P/EPS 16.92 26.37 13.30 12.69 18.33 43.51 14.61 10.31%
EY 5.91 3.79 7.52 7.88 5.45 2.30 6.84 -9.30%
DY 0.78 0.00 0.74 0.47 0.48 0.00 1.09 -20.04%
P/NAPS 1.48 1.66 1.88 1.28 0.57 0.92 2.51 -29.75%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 29/09/23 23/06/23 23/03/23 22/12/22 22/09/22 23/06/22 29/03/22 -
Price 2.48 2.56 2.42 2.43 2.30 2.11 4.49 -
P/RPS 1.18 1.78 1.11 1.39 2.01 4.47 1.33 -7.68%
P/EPS 16.46 25.77 11.96 14.54 20.08 37.47 11.93 24.00%
EY 6.08 3.88 8.36 6.88 4.98 2.67 8.38 -19.30%
DY 0.81 0.00 0.83 0.41 0.43 0.00 1.34 -28.57%
P/NAPS 1.44 1.62 1.69 1.46 0.62 0.80 2.05 -21.03%

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