[YINSON] QoQ TTM 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- 4.16%

YoY- 5.0%

Quarter Report

Bursa Report Q2FY23 (clean).pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
TTM Result
Revenue	8,337,000	6,324,000	5,103,000	4,186,000	3,620,000	3,607,000	4,113,000	60.37%
YoY %	31.83%	23.93%	21.91%	15.64%	0.36%	-12.30%	-	-
Horiz. %	202.70%	153.76%	124.07%	101.77%	88.01%	87.70%	100.00%	-
PBT	951,000	845,000	850,000	758,000	719,000	716,000	719,000	20.55%
YoY %	12.54%	-0.59%	12.14%	5.42%	0.42%	-0.42%	-	-
Horiz. %	132.27%	117.52%	118.22%	105.42%	100.00%	99.58%	100.00%	-
Tax	-308,000	-257,000	-277,000	-236,000	-201,000	-192,000	-187,000	39.59%
YoY %	-19.84%	7.22%	-17.37%	-17.41%	-4.69%	-2.67%	-	-
Horiz. %	164.71%	137.43%	148.13%	126.20%	107.49%	102.67%	100.00%	-
NP	643,000	588,000	573,000	522,000	518,000	524,000	532,000	13.50%
YoY %	9.35%	2.62%	9.77%	0.77%	-1.15%	-1.50%	-	-
Horiz. %	120.86%	110.53%	107.71%	98.12%	97.37%	98.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	674,000	586,000	483,000	426,000	409,000	401,000	403,000	41.03%
YoY %	15.02%	21.33%	13.38%	4.16%	2.00%	-0.50%	-	-
Horiz. %	167.25%	145.41%	119.85%	105.71%	101.49%	99.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.39%	30.41%	32.59%	31.13%	27.96%	26.82%	26.01%	-
YoY %	6.51%	-6.69%	4.69%	11.34%	4.25%	3.11%	-	-
Horiz. %	124.53%	116.92%	125.30%	119.68%	107.50%	103.11%	100.00%	-
Total Cost	7,694,000	5,736,000	4,530,000	3,664,000	3,102,000	3,083,000	3,581,000	66.74%
YoY %	34.14%	26.62%	23.64%	18.12%	0.62%	-13.91%	-	-
Horiz. %	214.86%	160.18%	126.50%	102.32%	86.62%	86.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-20.14%	-0.24%	-51.26%	50.82%	142.10%	5.29%	-	-
Horiz. %	149.31%	186.95%	187.40%	384.48%	254.92%	105.29%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Dividend
Div	51,924	51,924	44,263	44,263	63,914	63,914	63,930	-12.98%
YoY %	0.00%	17.31%	0.00%	-30.75%	0.00%	-0.03%	-	-
Horiz. %	81.22%	81.22%	69.24%	69.24%	99.97%	99.97%	100.00%	-
Div Payout %	7.70%	8.86%	9.16%	10.39%	15.63%	15.94%	15.86%	-
YoY %	-13.09%	-3.28%	-11.84%	-33.53%	-1.94%	0.50%	-	-
Horiz. %	48.55%	55.86%	57.76%	65.51%	98.55%	100.50%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Equity
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%
YoY %	-20.14%	-0.24%	-51.26%	50.82%	142.10%	5.29%	-	-
Horiz. %	149.31%	186.95%	187.40%	384.48%	254.92%	105.29%	100.00%	-
NOSH	3,063,864	3,053,682	3,052,501	3,066,511	2,207,565	1,101,346	1,099,812	98.35%
YoY %	0.33%	0.04%	-0.46%	38.91%	100.44%	0.14%	-	-
Horiz. %	278.58%	277.65%	277.55%	278.82%	200.72%	100.14%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Ratio Analysis
NP Margin	7.71%	9.30%	11.23%	12.47%	14.31%	14.53%	12.93%	-
YoY %	-17.10%	-17.19%	-9.94%	-12.86%	-1.51%	12.37%	-	-
Horiz. %	59.63%	71.93%	86.85%	96.44%	110.67%	112.37%	100.00%	-
ROE	20.38%	14.15%	11.63%	5.00%	7.24%	17.19%	18.19%	-
YoY %	44.03%	21.67%	132.60%	-30.94%	-57.88%	-5.50%	-	-
Horiz. %	112.04%	77.79%	63.94%	27.49%	39.80%	94.50%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Per Share
RPS	398.22	218.34	204.03	182.32	169.86	338.62	386.15	2.07%
YoY %	82.39%	7.01%	11.91%	7.34%	-49.84%	-12.31%	-	-
Horiz. %	103.13%	56.54%	52.84%	47.21%	43.99%	87.69%	100.00%	-
EPS	32.19	20.23	19.31	18.55	19.19	37.65	37.84	-10.24%
YoY %	59.12%	4.76%	4.10%	-3.34%	-49.03%	-0.50%	-	-
Horiz. %	85.07%	53.46%	51.03%	49.02%	50.71%	99.50%	100.00%	-
DPS	2.48	1.79	1.77	1.93	3.00	6.00	6.00	-44.60%
YoY %	38.55%	1.13%	-8.29%	-35.67%	-50.00%	0.00%	-	-
Horiz. %	41.33%	29.83%	29.50%	32.17%	50.00%	100.00%	100.00%	-
NAPS	1.58	1.43	1.66	3.71	2.65	2.19	2.08	-16.78%
YoY %	10.49%	-13.86%	-55.26%	40.00%	21.00%	5.29%	-	-
Horiz. %	75.96%	68.75%	79.81%	178.37%	127.40%	105.29%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Adjusted Per Share Value based on latest NOSH - 3,066,511
RPS	261.81	198.59	160.25	131.45	113.68	113.27	129.16	60.37%
YoY %	31.83%	23.93%	21.91%	15.63%	0.36%	-12.30%	-	-
Horiz. %	202.70%	153.76%	124.07%	101.77%	88.01%	87.70%	100.00%	-
EPS	21.17	18.40	15.17	13.38	12.84	12.59	12.66	41.01%
YoY %	15.05%	21.29%	13.38%	4.21%	1.99%	-0.55%	-	-
Horiz. %	167.22%	145.34%	119.83%	105.69%	101.42%	99.45%	100.00%	-
DPS	1.63	1.63	1.39	1.39	2.01	2.01	2.01	-13.07%
YoY %	0.00%	17.27%	0.00%	-30.85%	0.00%	0.00%	-	-
Horiz. %	81.09%	81.09%	69.15%	69.15%	100.00%	100.00%	100.00%	-
NAPS	1.0388	1.3007	1.3038	2.6749	1.7736	0.7326	0.6957	30.73%
YoY %	-20.14%	-0.24%	-51.26%	50.82%	142.10%	5.30%	-	-
Horiz. %	149.32%	186.96%	187.41%	384.49%	254.94%	105.30%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Price Multiplier on Financial Quarter End Date
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	0.66	1.23	1.04	1.15	1.44	1.62	1.51	-42.49%
YoY %	-46.34%	18.27%	-9.57%	-20.14%	-11.11%	7.28%	-	-
Horiz. %	43.71%	81.46%	68.87%	76.16%	95.36%	107.28%	100.00%	-
P/EPS	8.14	13.30	10.98	11.32	12.77	14.61	15.46	-34.87%
YoY %	-38.80%	21.13%	-3.00%	-11.35%	-12.59%	-5.50%	-	-
Horiz. %	52.65%	86.03%	71.02%	73.22%	82.60%	94.50%	100.00%	-
EY	12.29	7.52	9.11	8.84	7.83	6.84	6.47	53.55%
YoY %	63.43%	-17.45%	3.05%	12.90%	14.47%	5.72%	-	-
Horiz. %	189.95%	116.23%	140.80%	136.63%	121.02%	105.72%	100.00%	-
DY	0.95	0.67	0.83	0.92	1.22	1.09	1.03	-5.26%
YoY %	41.79%	-19.28%	-9.78%	-24.59%	11.93%	5.83%	-	-
Horiz. %	92.23%	65.05%	80.58%	89.32%	118.45%	105.83%	100.00%	-
P/NAPS	1.66	1.88	1.28	0.57	0.92	2.51	2.81	-29.66%
YoY %	-11.70%	46.87%	124.56%	-38.04%	-63.35%	-10.68%	-	-
Horiz. %	59.07%	66.90%	45.55%	20.28%	32.74%	89.32%	100.00%	-

	30/04/23	31/01/23	31/10/22	31/07/22	30/04/22	31/01/22	31/10/21	CAGR
Price Multiplier on Announcement Date
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	0.64	1.11	1.19	1.26	1.24	1.33	1.45	-42.11%
YoY %	-42.34%	-6.72%	-5.56%	1.61%	-6.77%	-8.28%	-	-
Horiz. %	44.14%	76.55%	82.07%	86.90%	85.52%	91.72%	100.00%	-
P/EPS	7.95	11.96	12.58	12.40	10.99	11.93	14.80	-33.99%
YoY %	-33.53%	-4.93%	1.45%	12.83%	-7.88%	-19.39%	-	-
Horiz. %	53.72%	80.81%	85.00%	83.78%	74.26%	80.61%	100.00%	-
EY	12.58	8.36	7.95	8.07	9.10	8.38	6.76	51.46%
YoY %	50.48%	5.16%	-1.49%	-11.32%	8.59%	23.96%	-	-
Horiz. %	186.09%	123.67%	117.60%	119.38%	134.62%	123.96%	100.00%	-
DY	0.97	0.74	0.73	0.84	1.42	1.34	1.07	-6.34%
YoY %	31.08%	1.37%	-13.10%	-40.85%	5.97%	25.23%	-	-
Horiz. %	90.65%	69.16%	68.22%	78.50%	132.71%	125.23%	100.00%	-
P/NAPS	1.62	1.69	1.46	0.62	0.80	2.05	2.69	-28.75%
YoY %	-4.14%	15.75%	135.48%	-22.50%	-60.98%	-23.79%	-	-
Horiz. %	60.22%	62.83%	54.28%	23.05%	29.74%	76.21%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 11:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-26 11:00:00

EMA 5

10 Mins

BUY

2024-04-26 11:00:00

VOLUME BREAKOUT

10 Mins

BUY

2024-04-26 11:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-04-26 10:55:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

395

PTRANS

PERAK TRANSIT BERHAD

378

HLIND

HONG LEONG INDUSTRIES BHD

373

YTLPOWR

YTL POWER INTERNATIONAL BHD

338

MYEG

MY E.G. SERVICES BHD

282

SAPNRG

SAPURA ENERGY BERHAD

241

DNEX

DAGANG NEXCHANGE BERHAD

215

GENTING

GENTING BHD

196

GENM

GENTING MALAYSIA BERHAD

194

Daily Stocks

MYEG

0.905

+0.095

221,610,500

HSI-CVZ

0.17

+0.035

203,676,400

BSLCORP

0.03

0.00

91,542,000

HSI-HUS

0.10

-0.025

66,043,800

HSI-HSZ

0.215

-0.065

45,415,000

HONGSENG

0.01

0.00

37,676,100

ATAIMS

0.305

+0.02

34,073,800

HSI-HUQ

0.11

-0.045

32,788,000

DATAPRP

0.135

+0.01

32,064,300

YTL

2.94

+0.17

26,809,500

More active Stocks

DLADY

34.00

+0.56

22,100

CHINTEK

7.71

+0.21

22,900

NESTLE

127.20

+0.20

58,300

EUPE

1.62

+0.18

5,847,800

HLIND

10.72

+0.18

4,000

YTL

2.94

+0.17

26,809,500

YTLPOWR

4.26

+0.14

21,103,700

HSI-CVU

1.42

+0.14

100,000

AJI

19.36

+0.14

6,500

BIPORT

6.02

+0.13

12,500

More gainer Stocks

MPI

29.38

-0.56

35,000

UTDPLT

24.90

-0.38

252,200

VITROX

7.37

-0.25

2,237,900

PIE

5.70

-0.16

615,500

HLBANK

19.30

-0.16

214,900

LPI

11.80

-0.16

136,700

HEIM

23.22

-0.14

20,800

KUAISHO-C17

0.08

-0.12

58,800

RVIEW

3.18

-0.11

13,000

HSI-HS5

0.53

-0.095

15,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More