[YINSON] YoY Annualized Quarter Result on 31-Jul-2020 [#2]

Stock
[YINSON] YINSON HOLDINGS BHD
Announcement Date
28-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Jul-2020 [#2]
Profit Trend
QoQ- 57.41%
YoY- 61.62%
Quarter Report
Latest QR
Upcoming QR
YINSON's Result
YINSON's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 12,262,000 5,250,000 4,092,000 2,678,652 844,870 963,444 779,284 58.26%
PBT 1,490,000 874,000 790,000 478,292 302,448 353,832 362,470 26.55%
Tax -552,000 -270,000 -182,000 -130,662 -69,190 -71,978 -74,764 39.52%
NP 938,000 604,000 608,000 347,630 233,258 281,854 287,706 21.75%
-
NP to SH 876,000 526,000 476,000 294,144 181,992 268,198 287,766 20.37%
-
Tax Rate 37.05% 30.89% 23.04% 27.32% 22.88% 20.34% 20.63% -
Total Cost 11,324,000 4,646,000 3,484,000 2,331,022 611,612 681,590 491,578 68.64%
-
Net Worth 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 16.76%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 116,265 45,919 85,221 87,458 87,814 87,280 87,069 4.93%
Div Payout % 13.27% 8.73% 17.90% 29.73% 48.25% 32.54% 30.26% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 4,999,396 8,518,085 2,162,485 1,836,638 1,745,320 1,887,431 1,971,915 16.76%
NOSH 3,064,018 3,066,511 1,099,737 1,097,015 1,093,675 1,093,017 1,088,373 18.81%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 7.65% 11.50% 14.86% 12.98% 27.61% 29.25% 36.92% -
ROE 17.52% 6.18% 22.01% 16.02% 10.43% 14.21% 14.59% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 421.86 228.66 384.13 245.02 76.97 88.31 71.60 34.37%
EPS 25.60 23.00 44.60 26.90 16.58 24.58 26.44 -0.53%
DPS 4.00 2.00 8.00 8.00 8.00 8.00 8.00 -10.90%
NAPS 1.72 3.71 2.03 1.68 1.59 1.73 1.8118 -0.86%
Adjusted Per Share Value based on latest NOSH - 1,097,015
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 382.32 163.69 127.58 83.52 26.34 30.04 24.30 58.26%
EPS 27.31 16.40 14.84 9.17 5.67 8.36 8.97 20.37%
DPS 3.63 1.43 2.66 2.73 2.74 2.72 2.71 4.98%
NAPS 1.5588 2.6559 0.6742 0.5726 0.5442 0.5885 0.6148 16.76%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 2.55 2.10 4.78 6.27 6.95 4.61 3.55 -
P/RPS 0.60 0.92 1.24 2.56 9.03 5.22 4.96 -29.66%
P/EPS 8.46 9.17 10.70 23.30 41.92 18.75 13.43 -7.40%
EY 11.82 10.91 9.35 4.29 2.39 5.33 7.45 7.99%
DY 1.57 0.95 1.67 1.28 1.15 1.74 2.25 -5.81%
P/NAPS 1.48 0.57 2.35 3.73 4.37 2.66 1.96 -4.57%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/09/23 22/09/22 23/09/21 28/09/20 25/09/19 24/09/18 27/09/17 -
Price 2.48 2.30 4.90 5.64 6.70 4.55 3.48 -
P/RPS 0.59 1.01 1.28 2.30 8.70 5.15 4.86 -29.62%
P/EPS 8.23 10.04 10.97 20.96 40.41 18.51 13.16 -7.52%
EY 12.15 9.96 9.12 4.77 2.47 5.40 7.60 8.12%
DY 1.61 0.87 1.63 1.42 1.19 1.76 2.30 -5.76%
P/NAPS 1.44 0.62 2.41 3.36 4.21 2.63 1.92 -4.67%

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