[YINSON] YoY Annualized Quarter Result on 31-Jan-2020 [#4]

Stock

[YINSON] YINSON HOLDINGS BHD

Announcement Date

25-Mar-2020

Admission Sponsor

Sponsor

Financial Year

31-Jan-2020

Quarter

31-Jan-2020 [#4]

Profit Trend

QoQ- 8.6%

YoY- -10.64%

Quarter Report

Q4 FY2020 25.03.2020.pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Annualized Quarter Result
Revenue	6,324,000	3,607,000	4,849,000	2,519,340	1,034,899	910,156	543,255	50.51%
YoY %	75.33%	-25.61%	92.47%	143.44%	13.71%	67.54%	-	-
Horiz. %	1,164.09%	663.96%	892.58%	463.75%	190.50%	167.54%	100.00%	-
PBT	845,000	716,000	580,000	331,118	343,861	361,770	213,179	25.78%
YoY %	18.02%	23.45%	75.16%	-3.71%	-4.95%	69.70%	-	-
Horiz. %	396.38%	335.87%	272.07%	155.32%	161.30%	169.70%	100.00%	-
Tax	-257,000	-192,000	-168,000	-69,821	-79,482	-69,697	-16,424	58.11%
YoY %	-33.85%	-14.29%	-140.62%	12.15%	-14.04%	-324.36%	-	-
Horiz. %	1,564.78%	1,169.02%	1,022.89%	425.12%	483.94%	424.36%	100.00%	-
NP	588,000	524,000	412,000	261,297	264,379	292,073	196,755	20.00%
YoY %	12.21%	27.18%	57.67%	-1.17%	-9.48%	48.45%	-	-
Horiz. %	298.85%	266.32%	209.40%	132.80%	134.37%	148.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	586,000	401,000	315,000	209,909	234,896	292,179	197,048	19.90%
YoY %	46.13%	27.30%	50.07%	-10.64%	-19.61%	48.28%	-	-
Horiz. %	297.39%	203.50%	159.86%	106.53%	119.21%	148.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.41%	26.82%	28.97%	21.09%	23.11%	19.27%	7.70%	-
YoY %	13.39%	-7.42%	37.36%	-8.74%	19.93%	150.26%	-	-
Horiz. %	394.94%	348.31%	376.23%	273.90%	300.13%	250.26%	100.00%	-
Total Cost	5,736,000	3,083,000	4,437,000	2,258,043	770,520	618,083	346,500	59.60%
YoY %	86.05%	-30.52%	96.50%	193.05%	24.66%	78.38%	-	-
Horiz. %	1,655.41%	889.75%	1,280.52%	651.67%	222.37%	178.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,141,914	2,332,792	1,780,219	1,645,192	1,751,680	1,970,282	1,964,482	13.23%
YoY %	77.55%	31.04%	8.21%	-6.08%	-11.09%	0.30%	-	-
Horiz. %	210.84%	118.75%	90.62%	83.75%	89.17%	100.30%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Dividend
Div	57,928	63,912	63,960	66,249	65,688	129,163	181,018	-17.28%
YoY %	-9.36%	-0.08%	-3.46%	0.85%	-49.14%	-28.65%	-	-
Horiz. %	32.00%	35.31%	35.33%	36.60%	36.29%	71.35%	100.00%	-
Div Payout %	9.89%	15.94%	20.30%	31.56%	27.96%	44.21%	91.86%	-
YoY %	-37.95%	-21.48%	-35.68%	12.88%	-36.76%	-51.87%	-	-
Horiz. %	10.77%	17.35%	22.10%	34.36%	30.44%	48.13%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Equity
Net Worth	4,141,914	2,332,792	1,780,219	1,645,192	1,751,680	1,970,282	1,964,482	13.23%
YoY %	77.55%	31.04%	8.21%	-6.08%	-11.09%	0.30%	-	-
Horiz. %	210.84%	118.75%	90.62%	83.75%	89.17%	100.30%	100.00%	-
NOSH	3,053,682	1,101,346	1,099,519	1,094,745	1,093,245	1,092,808	1,090,470	18.71%
YoY %	177.27%	0.17%	0.44%	0.14%	0.04%	0.21%	-	-
Horiz. %	280.03%	101.00%	100.83%	100.39%	100.25%	100.21%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Ratio Analysis
NP Margin	9.30%	14.53%	8.50%	10.37%	25.55%	32.09%	36.22%	-
YoY %	-35.99%	70.94%	-18.03%	-59.41%	-20.38%	-11.40%	-	-
Horiz. %	25.68%	40.12%	23.47%	28.63%	70.54%	88.60%	100.00%	-
ROE	14.15%	17.19%	17.69%	12.76%	13.41%	14.83%	10.03%	-
YoY %	-17.68%	-2.83%	38.64%	-4.85%	-9.58%	47.86%	-	-
Horiz. %	141.08%	171.39%	176.37%	127.22%	133.70%	147.86%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Per Share
RPS	218.34	338.62	454.88	228.17	94.53	84.56	49.82	27.91%
YoY %	-35.52%	-25.56%	99.36%	141.37%	11.79%	69.73%	-	-
Horiz. %	438.26%	679.69%	913.05%	457.99%	189.74%	169.73%	100.00%	-
EPS	16.60	37.60	29.50	18.90	21.43	26.85	18.07	-1.40%
YoY %	-55.85%	27.46%	56.08%	-11.81%	-20.19%	48.59%	-	-
Horiz. %	91.86%	208.08%	163.25%	104.59%	118.59%	148.59%	100.00%	-
DPS	2.00	6.00	6.00	6.00	6.00	12.00	16.60	-29.71%
YoY %	-66.67%	0.00%	0.00%	0.00%	-50.00%	-27.71%	-	-
Horiz. %	12.05%	36.14%	36.14%	36.14%	36.14%	72.29%	100.00%	-
NAPS	1.43	2.19	1.67	1.49	1.60	1.8305	1.8015	-3.77%
YoY %	-34.70%	31.14%	12.08%	-6.88%	-12.59%	1.61%	-	-
Horiz. %	79.38%	121.57%	92.70%	82.71%	88.81%	101.61%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,094,745
RPS	198.59	113.27	152.27	79.12	32.50	28.58	17.06	50.51%
YoY %	75.32%	-25.61%	92.45%	143.45%	13.72%	67.53%	-	-
Horiz. %	1,164.07%	663.95%	892.56%	463.77%	190.50%	167.53%	100.00%	-
EPS	18.40	12.59	9.89	6.59	7.38	9.18	6.19	19.89%
YoY %	46.15%	27.30%	50.08%	-10.70%	-19.61%	48.30%	-	-
Horiz. %	297.25%	203.39%	159.77%	106.46%	119.22%	148.30%	100.00%	-
DPS	1.82	2.01	2.01	2.08	2.06	4.06	5.68	-17.27%
YoY %	-9.45%	0.00%	-3.37%	0.97%	-49.26%	-28.52%	-	-
Horiz. %	32.04%	35.39%	35.39%	36.62%	36.27%	71.48%	100.00%	-
NAPS	1.3007	0.7326	0.559	0.5166	0.5501	0.6187	0.6169	13.23%
YoY %	77.55%	31.06%	8.21%	-6.09%	-11.09%	0.29%	-	-
Horiz. %	210.84%	118.76%	90.61%	83.74%	89.17%	100.29%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/23	31/01/22	29/01/21	31/01/20	31/01/19	30/01/18	31/01/17	-
Price	2.69	5.50	5.20	6.20	4.10	4.22	3.11	-
P/RPS	1.23	1.62	1.14	2.72	4.34	4.99	6.24	-23.70%
YoY %	-24.07%	42.11%	-58.09%	-37.33%	-13.03%	-20.03%	-	-
Horiz. %	19.71%	25.96%	18.27%	43.59%	69.55%	79.97%	100.00%	-
P/EPS	13.30	14.61	17.60	32.61	19.11	15.55	17.21	-4.20%
YoY %	-8.97%	-16.99%	-46.03%	70.64%	22.89%	-9.65%	-	-
Horiz. %	77.28%	84.89%	102.27%	189.48%	111.04%	90.35%	100.00%	-
EY	7.52	6.84	5.68	3.07	5.23	6.43	5.81	4.39%
YoY %	9.94%	20.42%	85.02%	-41.30%	-18.66%	10.67%	-	-
Horiz. %	129.43%	117.73%	97.76%	52.84%	90.02%	110.67%	100.00%	-
DY	0.74	1.09	1.15	0.97	1.46	2.84	5.34	-28.05%
YoY %	-32.11%	-5.22%	18.56%	-33.56%	-48.59%	-46.82%	-	-
Horiz. %	13.86%	20.41%	21.54%	18.16%	27.34%	53.18%	100.00%	-
P/NAPS	1.88	2.51	3.11	4.16	2.56	2.31	1.73	1.39%
YoY %	-25.10%	-19.29%	-25.24%	62.50%	10.82%	33.53%	-	-
Horiz. %	108.67%	145.09%	179.77%	240.46%	147.98%	133.53%	100.00%	-

	31/01/23	31/01/22	31/01/21	31/01/20	31/01/19	31/01/18	31/01/17	CAGR
Price Multiplier on Announcement Date
Date	23/03/23	29/03/22	25/03/21	25/03/20	27/03/19	29/03/18	30/03/17	-
Price	2.42	4.49	5.40	5.09	4.59	3.76	3.21	-
P/RPS	1.11	1.33	1.19	2.23	4.86	4.45	6.44	-25.38%
YoY %	-16.54%	11.76%	-46.64%	-54.12%	9.21%	-30.90%	-	-
Horiz. %	17.24%	20.65%	18.48%	34.63%	75.47%	69.10%	100.00%	-
P/EPS	11.96	11.93	18.27	26.77	21.39	13.85	17.76	-6.37%
YoY %	0.25%	-34.70%	-31.75%	25.15%	54.44%	-22.02%	-	-
Horiz. %	67.34%	67.17%	102.87%	150.73%	120.44%	77.98%	100.00%	-
EY	8.36	8.38	5.47	3.73	4.67	7.22	5.63	6.80%
YoY %	-0.24%	53.20%	46.65%	-20.13%	-35.32%	28.24%	-	-
Horiz. %	148.49%	148.85%	97.16%	66.25%	82.95%	128.24%	100.00%	-
DY	0.83	1.34	1.11	1.18	1.31	3.19	5.17	-26.26%
YoY %	-38.06%	20.72%	-5.93%	-9.92%	-58.93%	-38.30%	-	-
Horiz. %	16.05%	25.92%	21.47%	22.82%	25.34%	61.70%	100.00%	-
P/NAPS	1.69	2.05	3.23	3.42	2.87	2.05	1.78	-0.86%
YoY %	-17.56%	-36.53%	-5.56%	19.16%	40.00%	15.17%	-	-
Horiz. %	94.94%	115.17%	181.46%	192.13%	161.24%	115.17%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:50:00

EMA 5

10 Mins

SELL

2024-04-19 16:50:00

MACD/RSI

10 Mins

SELL

2024-04-19 16:50:00

EMA 5

5 Mins

SELL

2024-04-19 16:30:00

EMA 5

30 Mins

SELL

2024-04-19 16:30:00

MACD/RSI

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

SAPNRG

SAPURA ENERGY BERHAD

756

PTRANS

PERAK TRANSIT BERHAD

611

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

HLIND

HONG LEONG INDUSTRIES BHD

558

MAYBANK

MALAYAN BANKING BHD

534

YTLPOWR

YTL POWER INTERNATIONAL BHD

389

PBBANK

PUBLIC BANK BHD

379

HIBISCS

HIBISCUS PETROLEUM BHD

366

GENTING

GENTING BHD

362

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

MYEG

0.77

-0.01

66,219,300

AWANTEC

0.22

-0.10

64,940,200

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More