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

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%
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 8,337,000 6,324,000 5,103,000 4,186,000 3,620,000 3,607,000 4,113,000 60.37%
PBT 951,000 845,000 850,000 758,000 719,000 716,000 719,000 20.55%
Tax -308,000 -257,000 -277,000 -236,000 -201,000 -192,000 -187,000 39.59%
NP 643,000 588,000 573,000 522,000 518,000 524,000 532,000 13.50%
-
NP to SH 674,000 586,000 483,000 426,000 409,000 401,000 403,000 41.03%
-
Tax Rate 32.39% 30.41% 32.59% 31.13% 27.96% 26.82% 26.01% -
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%
-
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 51,924 51,924 44,263 44,263 63,914 63,914 63,930 -12.98%
Div Payout % 7.70% 8.86% 9.16% 10.39% 15.63% 15.94% 15.86% -
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 7.71% 9.30% 11.23% 12.47% 14.31% 14.53% 12.93% -
ROE 20.38% 14.15% 11.63% 5.00% 7.24% 17.19% 18.19% -
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 398.22 218.34 204.03 182.32 169.86 338.62 386.15 2.07%
EPS 32.19 20.23 19.31 18.55 19.19 37.65 37.84 -10.24%
DPS 2.48 1.79 1.77 1.93 3.00 6.00 6.00 -44.60%
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 259.94 197.18 159.11 130.52 112.87 112.46 128.24 60.37%
EPS 21.01 18.27 15.06 13.28 12.75 12.50 12.57 40.97%
DPS 1.62 1.62 1.38 1.38 1.99 1.99 1.99 -12.84%
NAPS 1.0314 1.2914 1.2945 2.6559 1.7609 0.7273 0.6908 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 0.66 1.23 1.04 1.15 1.44 1.62 1.51 -42.49%
P/EPS 8.14 13.30 10.98 11.32 12.77 14.61 15.46 -34.87%
EY 12.29 7.52 9.11 8.84 7.83 6.84 6.47 53.55%
DY 0.95 0.67 0.83 0.92 1.22 1.09 1.03 -5.26%
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 0.64 1.11 1.19 1.26 1.24 1.33 1.45 -42.11%
P/EPS 7.95 11.96 12.58 12.40 10.99 11.93 14.80 -33.99%
EY 12.58 8.36 7.95 8.07 9.10 8.38 6.76 51.46%
DY 0.97 0.74 0.73 0.84 1.42 1.34 1.07 -6.34%
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