[YINSON] QoQ TTM Result on 31-Jan-2022 [#4]

Announcement Date
29-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2022
Quarter
31-Jan-2022 [#4]
Profit Trend
QoQ- -0.5%
YoY- 27.38%
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 5,103,000 4,186,000 3,620,000 3,607,000 4,113,000 5,555,315 5,496,894 -4.82%
PBT 850,000 758,000 719,000 716,000 719,000 736,199 701,254 13.64%
Tax -277,000 -236,000 -201,000 -192,000 -187,000 -193,326 -189,519 28.70%
NP 573,000 522,000 518,000 524,000 532,000 542,873 511,735 7.80%
-
NP to SH 483,000 426,000 409,000 401,000 403,000 405,729 380,085 17.27%
-
Tax Rate 32.59% 31.13% 27.96% 26.82% 26.01% 26.26% 27.03% -
Total Cost 4,530,000 3,664,000 3,102,000 3,083,000 3,581,000 5,012,442 4,985,159 -6.16%
-
Net Worth 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 61.21%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div 44,263 44,263 63,914 63,914 63,930 63,930 65,049 -22.58%
Div Payout % 9.16% 10.39% 15.63% 15.94% 15.86% 15.76% 17.11% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 4,151,917 8,518,085 5,647,719 2,332,792 2,215,489 2,162,485 2,024,292 61.21%
NOSH 3,052,501 3,066,511 2,207,565 1,101,346 1,099,812 1,099,737 1,099,717 97.14%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 11.23% 12.47% 14.31% 14.53% 12.93% 9.77% 9.31% -
ROE 11.63% 5.00% 7.24% 17.19% 18.19% 18.76% 18.78% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 204.03 182.32 169.86 338.62 386.15 521.50 515.94 -46.03%
EPS 19.31 18.55 19.19 37.65 37.84 38.09 35.67 -33.50%
DPS 1.77 1.93 3.00 6.00 6.00 6.00 6.11 -56.11%
NAPS 1.66 3.71 2.65 2.19 2.08 2.03 1.90 -8.58%
Adjusted Per Share Value based on latest NOSH - 1,101,346
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 160.25 131.45 113.68 113.27 129.16 174.45 172.62 -4.82%
EPS 15.17 13.38 12.84 12.59 12.66 12.74 11.94 17.25%
DPS 1.39 1.39 2.01 2.01 2.01 2.01 2.04 -22.51%
NAPS 1.3038 2.6749 1.7736 0.7326 0.6957 0.6791 0.6357 61.21%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 2.12 2.10 2.45 5.50 5.85 4.78 5.22 -
P/RPS 1.04 1.15 1.44 1.62 1.51 0.92 1.01 1.96%
P/EPS 10.98 11.32 12.77 14.61 15.46 12.55 14.63 -17.37%
EY 9.11 8.84 7.83 6.84 6.47 7.97 6.83 21.10%
DY 0.83 0.92 1.22 1.09 1.03 1.26 1.17 -20.40%
P/NAPS 1.28 0.57 0.92 2.51 2.81 2.35 2.75 -39.85%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 22/12/22 22/09/22 23/06/22 29/03/22 17/12/21 23/09/21 25/06/21 -
Price 2.43 2.30 2.11 4.49 5.60 4.90 5.00 -
P/RPS 1.19 1.26 1.24 1.33 1.45 0.94 0.97 14.55%
P/EPS 12.58 12.40 10.99 11.93 14.80 12.87 14.02 -6.95%
EY 7.95 8.07 9.10 8.38 6.76 7.77 7.13 7.50%
DY 0.73 0.84 1.42 1.34 1.07 1.22 1.22 -28.92%
P/NAPS 1.46 0.62 0.80 2.05 2.69 2.41 2.63 -32.38%

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