[YINSON] QoQ Quarter Result on 30-Apr-2024 [#1]

Announcement Date
19-Jun-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2025
Quarter
30-Apr-2024 [#1]
Profit Trend
QoQ- -26.98%
YoY- -2.4%
Quarter Report
View:
Show?
Quarter 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 2,702,000 2,813,000 3,113,000 3,018,000 1,962,000 1,737,000 17.57%
PBT 357,000 597,000 353,000 449,000 296,000 150,000 258,000 24.19%
Tax -108,000 -202,000 -75,000 -174,000 -102,000 -41,000 -81,000 21.16%
NP 249,000 395,000 278,000 275,000 194,000 109,000 177,000 25.57%
-
NP to SH 203,000 278,000 248,000 230,000 208,000 168,000 155,000 19.72%
-
Tax Rate 30.25% 33.84% 21.25% 38.75% 34.46% 27.33% 31.40% -
Total Cost 1,965,000 2,307,000 2,535,000 2,838,000 2,824,000 1,853,000 1,560,000 16.65%
-
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 29,068 - 58,132 - 28,964 - -
Div Payout % 14.54% 10.46% - 25.28% - 17.24% - -
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% 14.62% 9.88% 8.83% 6.43% 5.56% 10.19% -
ROE 3.32% 5.11% 4.47% 4.60% 6.29% 4.06% 3.73% -
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 92.95 96.78 107.10 144.15 67.74 69.45 5.25%
EPS 5.60 8.40 7.30 6.70 6.10 4.60 4.90 9.31%
DPS 1.00 1.00 0.00 2.00 0.00 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 - 3,184,401
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 69.50 84.82 88.30 97.72 94.74 61.59 54.53 17.57%
EPS 6.37 8.73 7.78 7.22 6.53 5.27 4.87 19.62%
DPS 0.93 0.91 0.00 1.82 0.00 0.91 0.00 -
NAPS 1.9184 1.7063 1.7428 1.5693 1.0384 1.3002 1.3033 29.42%
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 2.76 2.53 2.38 1.82 3.97 3.05 4.75%
P/EPS 35.63 26.87 28.72 32.23 26.37 46.38 34.21 2.75%
EY 2.81 3.72 3.48 3.10 3.79 2.16 2.92 -2.52%
DY 0.41 0.39 0.00 0.78 0.00 0.37 0.00 -
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 2.64 2.58 2.32 1.78 3.57 3.50 -7.38%
P/EPS 34.03 25.62 29.30 31.34 25.77 41.72 39.21 -9.02%
EY 2.94 3.90 3.41 3.19 3.88 2.40 2.55 9.96%
DY 0.43 0.41 0.00 0.81 0.00 0.41 0.00 -
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