[YINSON] YoY Annualized Quarter Result on 30-Apr-2022 [#1]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2023
Quarter
30-Apr-2022 [#1]
Profit Trend
QoQ- 19.7%
YoY- 7.14%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 8,856,000 12,072,000 4,020,000 3,968,000 1,374,988 835,984 940,712 45.26%
PBT 1,428,000 1,184,000 760,000 748,000 264,364 318,708 302,168 29.51%
Tax -432,000 -408,000 -204,000 -168,000 -80,552 -71,964 -59,672 39.04%
NP 996,000 776,000 556,000 580,000 183,812 246,744 242,496 26.52%
-
NP to SH 812,000 832,000 480,000 448,000 186,864 199,416 241,724 22.35%
-
Tax Rate 30.25% 34.46% 26.84% 22.46% 30.47% 22.58% 19.75% -
Total Cost 7,860,000 11,296,000 3,464,000 3,388,000 1,191,176 589,240 698,216 49.65%
-
Net Worth 6,111,451 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 20.19%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 118,095 - - - - - - -
Div Payout % 14.54% - - - - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 6,111,451 3,307,865 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 20.19%
NOSH 3,184,401 3,063,864 2,207,565 1,099,717 1,095,695 1,093,437 1,092,967 19.49%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 11.25% 6.43% 13.83% 14.62% 13.37% 29.52% 25.78% -
ROE 13.29% 25.15% 8.50% 22.13% 11.31% 11.09% 11.94% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 299.96 576.62 188.62 372.44 125.65 76.24 86.40 23.02%
EPS 22.40 24.40 22.40 42.00 17.08 18.20 22.20 0.14%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 1.58 2.65 1.90 1.51 1.64 1.86 1.79%
Adjusted Per Share Value based on latest NOSH - 2,207,565
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 276.31 376.66 125.43 123.81 42.90 26.08 29.35 45.26%
EPS 25.34 25.96 14.98 13.98 5.83 6.22 7.54 22.36%
DPS 3.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9068 1.0321 1.7621 0.6316 0.5156 0.5611 0.6319 20.19%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 2.45 2.62 2.45 5.22 5.18 4.84 3.96 -
P/RPS 0.82 0.45 1.30 1.40 4.12 6.35 4.58 -24.90%
P/EPS 8.91 6.59 10.88 12.41 30.33 26.61 17.84 -10.91%
EY 11.23 15.17 9.19 8.06 3.30 3.76 5.61 12.25%
DY 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.66 0.92 2.75 3.43 2.95 2.13 -9.36%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 19/06/24 23/06/23 23/06/22 25/06/21 24/06/20 26/06/19 27/06/18 -
Price 2.34 2.56 2.11 5.00 5.95 6.19 4.65 -
P/RPS 0.78 0.44 1.12 1.34 4.74 8.12 5.38 -27.49%
P/EPS 8.51 6.44 9.37 11.89 34.84 34.04 20.94 -13.92%
EY 11.75 15.52 10.67 8.41 2.87 2.94 4.77 16.19%
DY 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.62 0.80 2.63 3.94 3.77 2.50 -12.38%

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