[YINSON] QoQ Quarter Result on 31-Jul-2022 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
22-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
31-Jul-2022 [#2]
Profit Trend
QoQ- 19.17%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 3,018,000 1,962,000 1,737,000 1,620,000 1,005,000 741,000 820,000 138.94%
PBT 296,000 150,000 258,000 247,000 190,000 155,000 166,000 47.20%
Tax -102,000 -41,000 -81,000 -84,000 -51,000 -61,000 -40,000 86.96%
NP 194,000 109,000 177,000 163,000 139,000 94,000 126,000 33.44%
-
NP to SH 208,000 168,000 155,000 143,000 120,000 65,000 98,000 65.38%
-
Tax Rate 34.46% 27.33% 31.40% 34.01% 26.84% 39.35% 24.10% -
Total Cost 2,824,000 1,853,000 1,560,000 1,457,000 866,000 647,000 694,000 155.53%
-
Net Worth 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 30.72%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div - 28,964 - 22,959 - 21,304 - -
Div Payout % - 17.24% - 16.06% - 32.78% - -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 3,307,865 4,141,914 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 30.72%
NOSH 3,063,864 3,053,682 3,052,501 3,066,511 2,207,565 1,101,346 1,099,812 98.35%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 6.43% 5.56% 10.19% 10.06% 13.83% 12.69% 15.37% -
ROE 6.29% 4.06% 3.73% 1.68% 2.12% 2.79% 4.42% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 144.15 67.74 69.45 70.56 47.16 69.56 76.99 52.08%
EPS 6.10 4.60 4.90 6.20 5.60 6.10 9.20 -24.01%
DPS 0.00 1.00 0.00 1.00 0.00 2.00 0.00 -
NAPS 1.58 1.43 1.66 3.71 2.65 2.19 2.08 -16.78%
Adjusted Per Share Value based on latest NOSH - 3,066,511
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 94.16 61.22 54.20 50.55 31.36 23.12 25.58 138.97%
EPS 6.49 5.24 4.84 4.46 3.74 2.03 3.06 65.30%
DPS 0.00 0.90 0.00 0.72 0.00 0.66 0.00 -
NAPS 1.0321 1.2923 1.2954 2.6577 1.7621 0.7279 0.6913 30.72%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 2.62 2.69 2.12 2.10 2.45 5.50 5.85 -
P/RPS 1.82 3.97 3.05 2.98 5.20 7.91 7.60 -61.53%
P/EPS 26.37 46.38 34.21 33.72 43.51 90.13 63.58 -44.47%
EY 3.79 2.16 2.92 2.97 2.30 1.11 1.57 80.24%
DY 0.00 0.37 0.00 0.48 0.00 0.36 0.00 -
P/NAPS 1.66 1.88 1.28 0.57 0.92 2.51 2.81 -29.66%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 23/06/23 23/03/23 22/12/22 22/09/22 23/06/22 29/03/22 17/12/21 -
Price 2.56 2.42 2.43 2.30 2.11 4.49 5.60 -
P/RPS 1.78 3.57 3.50 3.26 4.47 6.45 7.27 -60.96%
P/EPS 25.77 41.72 39.21 36.93 37.47 73.58 60.87 -43.70%
EY 3.88 2.40 2.55 2.71 2.67 1.36 1.64 77.83%
DY 0.00 0.41 0.00 0.43 0.00 0.45 0.00 -
P/NAPS 1.62 1.69 1.46 0.62 0.80 2.05 2.69 -28.75%

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