[YINSON] QoQ Quarter Result on 30-Apr-2022 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 84.62%
YoY- 7.14%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 1,962,000 1,737,000 1,620,000 1,005,000 741,000 820,000 1,054,000 51.15%
PBT 150,000 258,000 247,000 190,000 155,000 166,000 208,000 -19.53%
Tax -41,000 -81,000 -84,000 -51,000 -61,000 -40,000 -49,000 -11.17%
NP 109,000 177,000 163,000 139,000 94,000 126,000 159,000 -22.19%
-
NP to SH 168,000 155,000 143,000 120,000 65,000 98,000 126,000 21.07%
-
Tax Rate 27.33% 31.40% 34.01% 26.84% 39.35% 24.10% 23.56% -
Total Cost 1,853,000 1,560,000 1,457,000 866,000 647,000 694,000 895,000 62.22%
-
Net Worth 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 54.04%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 28,964 - 22,959 - 21,304 - 42,610 -22.63%
Div Payout % 17.24% - 16.06% - 32.78% - 33.82% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 54.04%
NOSH 3,053,682 3,052,501 3,066,511 2,207,565 1,101,346 1,099,812 1,099,737 97.18%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 5.56% 10.19% 10.06% 13.83% 12.69% 15.37% 15.09% -
ROE 4.06% 3.73% 1.68% 2.12% 2.79% 4.42% 5.83% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 67.74 69.45 70.56 47.16 69.56 76.99 98.94 -22.26%
EPS 4.60 4.90 6.20 5.60 6.10 9.20 11.80 -46.54%
DPS 1.00 0.00 1.00 0.00 2.00 0.00 4.00 -60.21%
NAPS 1.43 1.66 3.71 2.65 2.19 2.08 2.03 -20.77%
Adjusted Per Share Value based on latest NOSH - 2,207,565
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 61.17 54.16 50.51 31.33 23.10 25.57 32.86 51.15%
EPS 5.24 4.83 4.46 3.74 2.03 3.06 3.93 21.07%
DPS 0.90 0.00 0.72 0.00 0.66 0.00 1.33 -22.86%
NAPS 1.2914 1.2945 2.6559 1.7609 0.7273 0.6908 0.6742 54.05%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 2.69 2.12 2.10 2.45 5.50 5.85 4.78 -
P/RPS 3.97 3.05 2.98 5.20 7.91 7.60 4.83 -12.22%
P/EPS 46.38 34.21 33.72 43.51 90.13 63.58 40.41 9.59%
EY 2.16 2.92 2.97 2.30 1.11 1.57 2.47 -8.53%
DY 0.37 0.00 0.48 0.00 0.36 0.00 0.84 -42.02%
P/NAPS 1.88 1.28 0.57 0.92 2.51 2.81 2.35 -13.78%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 23/03/23 22/12/22 22/09/22 23/06/22 29/03/22 17/12/21 23/09/21 -
Price 2.42 2.43 2.30 2.11 4.49 5.60 4.90 -
P/RPS 3.57 3.50 3.26 4.47 6.45 7.27 4.95 -19.53%
P/EPS 41.72 39.21 36.93 37.47 73.58 60.87 41.43 0.46%
EY 2.40 2.55 2.71 2.67 1.36 1.64 2.41 -0.27%
DY 0.41 0.00 0.43 0.00 0.45 0.00 0.82 -36.92%
P/NAPS 1.69 1.46 0.62 0.80 2.05 2.69 2.41 -21.01%

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