[YINSON] QoQ Quarter Result on 31-Jan-2023 [#4]

Announcement Date
23-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jan-2023 [#4]
Profit Trend
QoQ- 8.39%
YoY- 158.46%
Quarter Report
View:
Show?
Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 2,813,000 3,113,000 3,018,000 1,962,000 1,737,000 1,620,000 1,005,000 98.23%
PBT 353,000 449,000 296,000 150,000 258,000 247,000 190,000 50.95%
Tax -75,000 -174,000 -102,000 -41,000 -81,000 -84,000 -51,000 29.22%
NP 278,000 275,000 194,000 109,000 177,000 163,000 139,000 58.53%
-
NP to SH 248,000 230,000 208,000 168,000 155,000 143,000 120,000 62.03%
-
Tax Rate 21.25% 38.75% 34.46% 27.33% 31.40% 34.01% 26.84% -
Total Cost 2,535,000 2,838,000 2,824,000 1,853,000 1,560,000 1,457,000 866,000 104.23%
-
Net Worth 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 -1.13%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - 58,132 - 28,964 - 22,959 - -
Div Payout % - 25.28% - 17.24% - 16.06% - -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 5,551,856 4,999,396 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 -1.13%
NOSH 3,064,098 3,064,018 3,063,864 3,053,682 3,052,501 3,066,511 2,207,565 24.35%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 9.88% 8.83% 6.43% 5.56% 10.19% 10.06% 13.83% -
ROE 4.47% 4.60% 6.29% 4.06% 3.73% 1.68% 2.12% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 96.78 107.10 144.15 67.74 69.45 70.56 47.16 61.27%
EPS 7.30 6.70 6.10 4.60 4.90 6.20 5.60 19.27%
DPS 0.00 2.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 1.91 1.72 1.58 1.43 1.66 3.71 2.65 -19.56%
Adjusted Per Share Value based on latest NOSH - 3,053,682
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 88.33 97.74 94.76 61.60 54.54 50.87 31.56 98.22%
EPS 7.79 7.22 6.53 5.28 4.87 4.49 3.77 62.01%
DPS 0.00 1.83 0.00 0.91 0.00 0.72 0.00 -
NAPS 1.7432 1.5698 1.0386 1.3005 1.3037 2.6746 1.7733 -1.13%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 2.45 2.55 2.62 2.69 2.12 2.10 2.45 -
P/RPS 2.53 2.38 1.82 3.97 3.05 2.98 5.20 -38.05%
P/EPS 28.72 32.23 26.37 46.38 34.21 33.72 43.51 -24.13%
EY 3.48 3.10 3.79 2.16 2.92 2.97 2.30 31.69%
DY 0.00 0.78 0.00 0.37 0.00 0.48 0.00 -
P/NAPS 1.28 1.48 1.66 1.88 1.28 0.57 0.92 24.55%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 14/12/23 29/09/23 23/06/23 23/03/23 22/12/22 22/09/22 23/06/22 -
Price 2.50 2.48 2.56 2.42 2.43 2.30 2.11 -
P/RPS 2.58 2.32 1.78 3.57 3.50 3.26 4.47 -30.60%
P/EPS 29.30 31.34 25.77 41.72 39.21 36.93 37.47 -15.08%
EY 3.41 3.19 3.88 2.40 2.55 2.71 2.67 17.66%
DY 0.00 0.81 0.00 0.41 0.00 0.43 0.00 -
P/NAPS 1.31 1.44 1.62 1.69 1.46 0.62 0.80 38.80%

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