[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	260.13	197.32	159.22	130.61	112.95	112.55	128.33	60.37%
YoY %	31.83%	23.93%	21.90%	15.64%	0.36%	-12.30%	-	-
Horiz. %	202.70%	153.76%	124.07%	101.78%	88.02%	87.70%	100.00%	-
EPS	21.03	18.28	15.07	13.29	12.76	12.51	12.57	41.06%
YoY %	15.04%	21.30%	13.39%	4.15%	2.00%	-0.48%	-	-
Horiz. %	167.30%	145.43%	119.89%	105.73%	101.51%	99.52%	100.00%	-
DPS	1.62	1.62	1.38	1.38	1.99	1.99	1.99	-12.84%
YoY %	0.00%	17.39%	0.00%	-30.65%	0.00%	0.00%	-	-
Horiz. %	81.41%	81.41%	69.35%	69.35%	100.00%	100.00%	100.00%	-
NAPS	1.0321	1.2924	1.2955	2.6578	1.7622	0.7279	0.6913	30.72%
YoY %	-20.14%	-0.24%	-51.26%	50.82%	142.09%	5.29%	-	-
Horiz. %	149.30%	186.95%	187.40%	384.46%	254.91%	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
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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos