[YINSON] YoY Annualized Quarter Result on 30-Apr-2020 [#1]

Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
30-Apr-2020 [#1]
Profit Trend
QoQ- -10.98%
YoY- -6.29%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 12,072,000 4,020,000 3,968,000 1,374,988 835,984 940,712 689,652 61.10%
PBT 1,184,000 760,000 748,000 264,364 318,708 302,168 305,024 25.35%
Tax -408,000 -204,000 -168,000 -80,552 -71,964 -59,672 -63,880 36.19%
NP 776,000 556,000 580,000 183,812 246,744 242,496 241,144 21.49%
-
NP to SH 832,000 480,000 448,000 186,864 199,416 241,724 241,144 22.91%
-
Tax Rate 34.46% 26.84% 22.46% 30.47% 22.58% 19.75% 20.94% -
Total Cost 11,296,000 3,464,000 3,388,000 1,191,176 589,240 698,216 448,508 71.16%
-
Net Worth 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 9.11%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 9.11%
NOSH 3,063,864 2,207,565 1,099,717 1,095,695 1,093,437 1,092,967 1,088,194 18.82%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 6.43% 13.83% 14.62% 13.37% 29.52% 25.78% 34.97% -
ROE 25.15% 8.50% 22.13% 11.31% 11.09% 11.94% 12.31% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 576.62 188.62 372.44 125.65 76.24 86.40 63.38 44.46%
EPS 24.40 22.40 42.00 17.08 18.20 22.20 22.16 1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 2.65 1.90 1.51 1.64 1.86 1.8006 -2.15%
Adjusted Per Share Value based on latest NOSH - 1,095,695
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 379.05 126.22 124.59 43.17 26.25 29.54 21.65 61.10%
EPS 26.12 15.07 14.07 5.87 6.26 7.59 7.57 22.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0386 1.7733 0.6356 0.5188 0.5646 0.6359 0.6152 9.11%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 2.62 2.45 5.22 5.18 4.84 3.96 3.35 -
P/RPS 0.45 1.30 1.40 4.12 6.35 4.58 5.29 -33.67%
P/EPS 6.59 10.88 12.41 30.33 26.61 17.84 15.12 -12.92%
EY 15.17 9.19 8.06 3.30 3.76 5.61 6.61 14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.92 2.75 3.43 2.95 2.13 1.86 -1.87%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 23/06/23 23/06/22 25/06/21 24/06/20 26/06/19 27/06/18 19/06/17 -
Price 2.56 2.11 5.00 5.95 6.19 4.65 3.40 -
P/RPS 0.44 1.12 1.34 4.74 8.12 5.38 5.36 -34.06%
P/EPS 6.44 9.37 11.89 34.84 34.04 20.94 15.34 -13.46%
EY 15.52 10.67 8.41 2.87 2.94 4.77 6.52 15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.80 2.63 3.94 3.77 2.50 1.89 -2.53%

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