[YINSON] QoQ Quarter Result on 30-Apr-2020 [#1]

Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -28.07%
YoY- -6.29%
Quarter Report
View:
Show?
Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 1,247,000 2,262,315 995,579 343,747 1,855,939 240,966 213,439 222.65%
PBT 158,000 183,199 173,055 66,091 96,212 83,682 71,547 69.17%
Tax -56,000 -46,326 -45,193 -20,138 -19,337 -15,889 -16,604 124.06%
NP 102,000 136,873 127,862 45,953 76,875 67,793 54,943 50.76%
-
NP to SH 67,000 100,729 100,356 46,716 64,946 53,967 41,142 38.21%
-
Tax Rate 35.44% 25.29% 26.11% 30.47% 20.10% 18.99% 23.21% -
Total Cost 1,145,000 2,125,442 867,717 297,794 1,779,064 173,173 158,496 271.46%
-
Net Worth 1,780,219 1,856,950 1,836,638 1,652,402 1,645,192 1,734,870 1,745,320 1.32%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 21,320 - 43,729 - 22,083 - 43,907 -38.08%
Div Payout % 31.82% - 43.57% - 34.00% - 106.72% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 1,780,219 1,856,950 1,836,638 1,652,402 1,645,192 1,734,870 1,745,320 1.32%
NOSH 1,099,519 1,098,384 1,097,015 1,095,695 1,094,745 1,094,011 1,093,675 0.35%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 8.18% 6.05% 12.84% 13.37% 4.14% 28.13% 25.74% -
ROE 3.76% 5.42% 5.46% 2.83% 3.95% 3.11% 2.36% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 116.98 207.11 91.07 31.41 168.09 21.95 19.44 229.03%
EPS 6.30 9.22 9.18 4.27 5.88 4.91 3.75 41.09%
DPS 2.00 0.00 4.00 0.00 2.00 0.00 4.00 -36.87%
NAPS 1.67 1.70 1.68 1.51 1.49 1.58 1.59 3.31%
Adjusted Per Share Value based on latest NOSH - 1,095,695
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 39.15 71.03 31.26 10.79 58.27 7.57 6.70 222.68%
EPS 2.10 3.16 3.15 1.47 2.04 1.69 1.29 38.17%
DPS 0.67 0.00 1.37 0.00 0.69 0.00 1.38 -38.09%
NAPS 0.559 0.5831 0.5767 0.5188 0.5166 0.5447 0.548 1.32%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 5.20 4.58 6.27 5.18 6.20 6.91 6.95 -
P/RPS 4.45 2.21 6.89 16.49 3.69 31.49 35.74 -74.90%
P/EPS 82.73 49.67 68.30 121.34 105.41 140.59 185.43 -41.46%
EY 1.21 2.01 1.46 0.82 0.95 0.71 0.54 70.81%
DY 0.38 0.00 0.64 0.00 0.32 0.00 0.58 -24.46%
P/NAPS 3.11 2.69 3.73 3.43 4.16 4.37 4.37 -20.20%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 25/03/21 21/12/20 28/09/20 24/06/20 25/03/20 18/12/19 25/09/19 -
Price 5.40 5.42 5.64 5.95 5.09 6.44 6.70 -
P/RPS 4.62 2.62 6.19 18.94 3.03 29.35 34.46 -73.64%
P/EPS 85.92 58.78 61.44 139.38 86.54 131.03 178.76 -38.50%
EY 1.16 1.70 1.63 0.72 1.16 0.76 0.56 62.13%
DY 0.37 0.00 0.71 0.00 0.39 0.00 0.60 -27.44%
P/NAPS 3.23 3.19 3.36 3.94 3.42 4.08 4.21 -16.12%

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