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

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%
View:
Show?
Annualized Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 4,020,000 3,968,000 1,374,988 835,984 940,712 689,652 461,592 43.41%
PBT 760,000 748,000 264,364 318,708 302,168 305,024 127,200 34.68%
Tax -204,000 -168,000 -80,552 -71,964 -59,672 -63,880 -39,236 31.60%
NP 556,000 580,000 183,812 246,744 242,496 241,144 87,964 35.95%
-
NP to SH 480,000 448,000 186,864 199,416 241,724 241,144 89,504 32.28%
-
Tax Rate 26.84% 22.46% 30.47% 22.58% 19.75% 20.94% 30.85% -
Total Cost 3,464,000 3,388,000 1,191,176 589,240 698,216 448,508 373,628 44.91%
-
Net Worth 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 22.27%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 5,647,719 2,024,292 1,652,402 1,798,310 2,025,147 1,959,403 1,688,678 22.27%
NOSH 2,207,565 1,099,717 1,095,695 1,093,437 1,092,967 1,088,194 1,091,512 12.44%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 13.83% 14.62% 13.37% 29.52% 25.78% 34.97% 19.06% -
ROE 8.50% 22.13% 11.31% 11.09% 11.94% 12.31% 5.30% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 188.62 372.44 125.65 76.24 86.40 63.38 42.29 28.28%
EPS 22.40 42.00 17.08 18.20 22.20 22.16 8.20 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 1.90 1.51 1.64 1.86 1.8006 1.5471 9.37%
Adjusted Per Share Value based on latest NOSH - 2,207,565
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 131.09 129.40 44.84 27.26 30.68 22.49 15.05 43.41%
EPS 15.65 14.61 6.09 6.50 7.88 7.86 2.92 32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8417 0.6601 0.5389 0.5864 0.6604 0.639 0.5507 22.27%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 2.45 5.22 5.18 4.84 3.96 3.35 2.76 -
P/RPS 1.30 1.40 4.12 6.35 4.58 5.29 6.53 -23.57%
P/EPS 10.88 12.41 30.33 26.61 17.84 15.12 33.66 -17.15%
EY 9.19 8.06 3.30 3.76 5.61 6.61 2.97 20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.75 3.43 2.95 2.13 1.86 1.78 -10.41%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 23/06/22 25/06/21 24/06/20 26/06/19 27/06/18 19/06/17 30/06/16 -
Price 2.11 5.00 5.95 6.19 4.65 3.40 2.73 -
P/RPS 1.12 1.34 4.74 8.12 5.38 5.36 6.46 -25.31%
P/EPS 9.37 11.89 34.84 34.04 20.94 15.34 33.29 -19.03%
EY 10.67 8.41 2.87 2.94 4.77 6.52 3.00 23.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.63 3.94 3.77 2.50 1.89 1.76 -12.30%

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