[YINSON] QoQ Quarter Result on 31-Jan-2021 [#4]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jan-2021 [#4]
Profit Trend
QoQ- -33.48%
YoY- 3.16%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 820,000 1,054,000 992,000 1,247,000 2,262,315 995,579 343,747 78.24%
PBT 166,000 208,000 187,000 158,000 183,199 173,055 66,091 84.46%
Tax -40,000 -49,000 -42,000 -56,000 -46,326 -45,193 -20,138 57.81%
NP 126,000 159,000 145,000 102,000 136,873 127,862 45,953 95.54%
-
NP to SH 98,000 126,000 112,000 67,000 100,729 100,356 46,716 63.65%
-
Tax Rate 24.10% 23.56% 22.46% 35.44% 25.29% 26.11% 30.47% -
Total Cost 694,000 895,000 847,000 1,145,000 2,125,442 867,717 297,794 75.50%
-
Net Worth 2,215,489 2,162,485 2,024,292 1,780,219 1,856,950 1,836,638 1,652,402 21.52%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - 42,610 - 21,320 - 43,729 - -
Div Payout % - 33.82% - 31.82% - 43.57% - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 2,215,489 2,162,485 2,024,292 1,780,219 1,856,950 1,836,638 1,652,402 21.52%
NOSH 1,099,812 1,099,737 1,099,717 1,099,519 1,098,384 1,097,015 1,095,695 0.24%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 15.37% 15.09% 14.62% 8.18% 6.05% 12.84% 13.37% -
ROE 4.42% 5.83% 5.53% 3.76% 5.42% 5.46% 2.83% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 76.99 98.94 93.11 116.98 207.11 91.07 31.41 81.49%
EPS 9.20 11.80 10.50 6.30 9.22 9.18 4.27 66.58%
DPS 0.00 4.00 0.00 2.00 0.00 4.00 0.00 -
NAPS 2.08 2.03 1.90 1.67 1.70 1.68 1.51 23.72%
Adjusted Per Share Value based on latest NOSH - 1,099,519
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 25.75 33.10 31.15 39.16 71.04 31.26 10.79 78.29%
EPS 3.08 3.96 3.52 2.10 3.16 3.15 1.47 63.51%
DPS 0.00 1.34 0.00 0.67 0.00 1.37 0.00 -
NAPS 0.6957 0.6791 0.6357 0.559 0.5831 0.5768 0.5189 21.52%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 5.85 4.78 5.22 5.20 4.58 6.27 5.18 -
P/RPS 7.60 4.83 5.61 4.45 2.21 6.89 16.49 -40.24%
P/EPS 63.58 40.41 49.66 82.73 49.67 68.30 121.34 -34.92%
EY 1.57 2.47 2.01 1.21 2.01 1.46 0.82 54.00%
DY 0.00 0.84 0.00 0.38 0.00 0.64 0.00 -
P/NAPS 2.81 2.35 2.75 3.11 2.69 3.73 3.43 -12.41%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 17/12/21 23/09/21 25/06/21 25/03/21 21/12/20 28/09/20 24/06/20 -
Price 5.60 4.90 5.00 5.40 5.42 5.64 5.95 -
P/RPS 7.27 4.95 5.37 4.62 2.62 6.19 18.94 -47.09%
P/EPS 60.87 41.43 47.56 85.92 58.78 61.44 139.38 -42.35%
EY 1.64 2.41 2.10 1.16 1.70 1.63 0.72 72.85%
DY 0.00 0.82 0.00 0.37 0.00 0.71 0.00 -
P/NAPS 2.69 2.41 2.63 3.23 3.19 3.36 3.94 -22.40%

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