[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

Q2 FY2021 - 29.09.2020.pdf

Latest QR

Upcoming QR

YINSON's Result

YINSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Annualized Quarter Result
Revenue	12,262,000	5,250,000	4,092,000	2,678,652	844,870	963,444	779,284	58.26%
YoY %	133.56%	28.30%	52.76%	217.05%	-12.31%	23.63%	-	-
Horiz. %	1,573.50%	673.70%	525.10%	343.73%	108.42%	123.63%	100.00%	-
PBT	1,490,000	874,000	790,000	478,292	302,448	353,832	362,470	26.55%
YoY %	70.48%	10.63%	65.17%	58.14%	-14.52%	-2.38%	-	-
Horiz. %	411.07%	241.12%	217.95%	131.95%	83.44%	97.62%	100.00%	-
Tax	-552,000	-270,000	-182,000	-130,662	-69,190	-71,978	-74,764	39.52%
YoY %	-104.44%	-48.35%	-39.29%	-88.85%	3.87%	3.73%	-	-
Horiz. %	738.32%	361.14%	243.43%	174.77%	92.54%	96.27%	100.00%	-
NP	938,000	604,000	608,000	347,630	233,258	281,854	287,706	21.75%
YoY %	55.30%	-0.66%	74.90%	49.03%	-17.24%	-2.03%	-	-
Horiz. %	326.03%	209.94%	211.33%	120.83%	81.08%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	876,000	526,000	476,000	294,144	181,992	268,198	287,766	20.37%
YoY %	66.54%	10.50%	61.83%	61.62%	-32.14%	-6.80%	-	-
Horiz. %	304.41%	182.79%	165.41%	102.22%	63.24%	93.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.05%	30.89%	23.04%	27.32%	22.88%	20.34%	20.63%	-
YoY %	19.94%	34.07%	-15.67%	19.41%	12.49%	-1.41%	-	-
Horiz. %	179.59%	149.73%	111.68%	132.43%	110.91%	98.59%	100.00%	-
Total Cost	11,324,000	4,646,000	3,484,000	2,331,022	611,612	681,590	491,578	68.64%
YoY %	143.74%	33.35%	49.46%	281.13%	-10.27%	38.65%	-	-
Horiz. %	2,303.60%	945.12%	708.74%	474.19%	124.42%	138.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-41.31%	293.90%	17.74%	5.23%	-7.53%	-4.28%	-	-
Horiz. %	253.53%	431.97%	109.66%	93.14%	88.51%	95.72%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Dividend
Div	116,265	45,919	85,221	87,458	87,814	87,280	87,069	4.93%
YoY %	153.20%	-46.12%	-2.56%	-0.41%	0.61%	0.24%	-	-
Horiz. %	133.53%	52.74%	97.88%	100.45%	100.86%	100.24%	100.00%	-
Div Payout %	13.27%	8.73%	17.90%	29.73%	48.25%	32.54%	30.26%	-
YoY %	52.00%	-51.23%	-39.79%	-38.38%	48.28%	7.53%	-	-
Horiz. %	43.85%	28.85%	59.15%	98.25%	159.45%	107.53%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Equity
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%
YoY %	-41.31%	293.90%	17.74%	5.23%	-7.53%	-4.28%	-	-
Horiz. %	253.53%	431.97%	109.66%	93.14%	88.51%	95.72%	100.00%	-
NOSH	3,064,018	3,066,511	1,099,737	1,097,015	1,093,675	1,093,017	1,088,373	18.81%
YoY %	-0.08%	178.84%	0.25%	0.31%	0.06%	0.43%	-	-
Horiz. %	281.52%	281.75%	101.04%	100.79%	100.49%	100.43%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Ratio Analysis
NP Margin	7.65%	11.50%	14.86%	12.98%	27.61%	29.25%	36.92%	-
YoY %	-33.48%	-22.61%	14.48%	-52.99%	-5.61%	-20.77%	-	-
Horiz. %	20.72%	31.15%	40.25%	35.16%	74.78%	79.23%	100.00%	-
ROE	17.52%	6.18%	22.01%	16.02%	10.43%	14.21%	14.59%	-
YoY %	183.50%	-71.92%	37.39%	53.60%	-26.60%	-2.60%	-	-
Horiz. %	120.08%	42.36%	150.86%	109.80%	71.49%	97.40%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Per Share
RPS	421.86	228.66	384.13	245.02	76.97	88.31	71.60	34.37%
YoY %	84.49%	-40.47%	56.77%	218.33%	-12.84%	23.34%	-	-
Horiz. %	589.19%	319.36%	536.49%	342.21%	107.50%	123.34%	100.00%	-
EPS	25.60	23.00	44.60	26.90	16.58	24.58	26.44	-0.53%
YoY %	11.30%	-48.43%	65.80%	62.24%	-32.55%	-7.03%	-	-
Horiz. %	96.82%	86.99%	168.68%	101.74%	62.71%	92.97%	100.00%	-
DPS	4.00	2.00	8.00	8.00	8.00	8.00	8.00	-10.90%
YoY %	100.00%	-75.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	25.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.72	3.71	2.03	1.68	1.59	1.73	1.8118	-0.86%
YoY %	-53.64%	82.76%	20.83%	5.66%	-8.09%	-4.51%	-	-
Horiz. %	94.93%	204.77%	112.04%	92.73%	87.76%	95.49%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,097,015
RPS	385.06	164.87	128.50	84.12	26.53	30.26	24.47	58.26%
YoY %	133.55%	28.30%	52.76%	217.08%	-12.33%	23.66%	-	-
Horiz. %	1,573.60%	673.76%	525.13%	343.77%	108.42%	123.66%	100.00%	-
EPS	27.51	16.52	14.95	9.24	5.72	8.42	9.04	20.36%
YoY %	66.53%	10.50%	61.80%	61.54%	-32.07%	-6.86%	-	-
Horiz. %	304.31%	182.74%	165.38%	102.21%	63.27%	93.14%	100.00%	-
DPS	3.65	1.44	2.68	2.75	2.76	2.74	2.73	4.95%
YoY %	153.47%	-46.27%	-2.55%	-0.36%	0.73%	0.37%	-	-
Horiz. %	133.70%	52.75%	98.17%	100.73%	101.10%	100.37%	100.00%	-
NAPS	1.57	2.6749	0.6791	0.5768	0.5481	0.5927	0.6192	16.76%
YoY %	-41.31%	293.89%	17.74%	5.24%	-7.52%	-4.28%	-	-
Horiz. %	253.55%	431.99%	109.67%	93.15%	88.52%	95.72%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-34.78%	-25.81%	-51.56%	-71.65%	72.99%	5.24%	-	-
Horiz. %	12.10%	18.55%	25.00%	51.61%	182.06%	105.24%	100.00%	-
P/EPS	8.46	9.17	10.70	23.30	41.92	18.75	13.43	-7.40%
YoY %	-7.74%	-14.30%	-54.08%	-44.42%	123.57%	39.61%	-	-
Horiz. %	62.99%	68.28%	79.67%	173.49%	312.14%	139.61%	100.00%	-
EY	11.82	10.91	9.35	4.29	2.39	5.33	7.45	7.99%
YoY %	8.34%	16.68%	117.95%	79.50%	-55.16%	-28.46%	-	-
Horiz. %	158.66%	146.44%	125.50%	57.58%	32.08%	71.54%	100.00%	-
DY	1.57	0.95	1.67	1.28	1.15	1.74	2.25	-5.81%
YoY %	65.26%	-43.11%	30.47%	11.30%	-33.91%	-22.67%	-	-
Horiz. %	69.78%	42.22%	74.22%	56.89%	51.11%	77.33%	100.00%	-
P/NAPS	1.48	0.57	2.35	3.73	4.37	2.66	1.96	-4.57%
YoY %	159.65%	-75.74%	-37.00%	-14.65%	64.29%	35.71%	-	-
Horiz. %	75.51%	29.08%	119.90%	190.31%	222.96%	135.71%	100.00%	-

	31/07/23	31/07/22	31/07/21	31/07/20	31/07/19	31/07/18	31/07/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-41.58%	-21.09%	-44.35%	-73.56%	68.93%	5.97%	-	-
Horiz. %	12.14%	20.78%	26.34%	47.33%	179.01%	105.97%	100.00%	-
P/EPS	8.23	10.04	10.97	20.96	40.41	18.51	13.16	-7.52%
YoY %	-18.03%	-8.48%	-47.66%	-48.13%	118.31%	40.65%	-	-
Horiz. %	62.54%	76.29%	83.36%	159.27%	307.07%	140.65%	100.00%	-
EY	12.15	9.96	9.12	4.77	2.47	5.40	7.60	8.12%
YoY %	21.99%	9.21%	91.19%	93.12%	-54.26%	-28.95%	-	-
Horiz. %	159.87%	131.05%	120.00%	62.76%	32.50%	71.05%	100.00%	-
DY	1.61	0.87	1.63	1.42	1.19	1.76	2.30	-5.76%
YoY %	85.06%	-46.63%	14.79%	19.33%	-32.39%	-23.48%	-	-
Horiz. %	70.00%	37.83%	70.87%	61.74%	51.74%	76.52%	100.00%	-
P/NAPS	1.44	0.62	2.41	3.36	4.21	2.63	1.92	-4.67%
YoY %	132.26%	-74.27%	-28.27%	-20.19%	60.08%	36.98%	-	-
Horiz. %	75.00%	32.29%	125.52%	175.00%	219.27%	136.98%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-24 16:50:00

ADX

5 Mins

BUY

2024-04-24 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-24 16:40:00

EMA 5

5 Mins

BUY

2024-04-24 16:30:00

EMA 5

30 Mins

BUY

2024-04-24 16:30:00

ADX

10 Mins

BUY

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

507

MPI

MALAYSIAN PACIFIC INDUSTRIES

441

PTRANS

PERAK TRANSIT BERHAD

437

HLIND

HONG LEONG INDUSTRIES BHD

427

DNEX

DAGANG NEXCHANGE BERHAD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

324

GENTING

GENTING BHD

271

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

268

MYEG

MY E.G. SERVICES BHD

256

Daily Stocks

HSI-HUS

0.14

-0.03

227,682,200

TALAMT

0.015

+0.005

183,102,500

HSI-CVM

0.26

+0.06

169,248,400

INGENIEU

0.13

-0.005

116,542,300

TWL

0.03

0.00

108,698,900

BPURI

0.075

0.00

95,554,400

HSI-HSW

0.04

-0.035

83,629,200

MYEG

0.80

+0.015

68,105,100

HSI-HSY

0.01

-0.03

67,406,400

VELESTO

0.26

-0.01

55,991,200

More active Stocks

UTDPLT

26.10

+0.34

577,100

NVIDIA-C1

4.26

+0.30

23,600

SAM

4.88

+0.25

659,800

AEONCR

7.25

+0.25

520,900

HSI-CVK

0.785

+0.25

8,000

MPI

30.22

+0.24

335,200

CHINAETF-MYR

4.54

+0.24

84,900

UWC

3.28

+0.22

2,583,300

AJI

19.38

+0.22

21,000

NIKKEI-CB

1.20

+0.205

5,000

More gainer Stocks

ALLIANZ

21.12

-0.32

33,300

HSI-HS7

0.11

-0.285

3,137,600

HSI-HS5

0.65

-0.15

35,500

APOLLO

6.41

-0.14

55,500

KUAISHO-C17

0.08

-0.12

58,800

EKOVEST-C54

0.045

-0.105

63,000

HSI-HSZ

0.31

-0.10

44,919,600

NESTLE

126.30

-0.10

128,800

KHIND

2.65

-0.10

100

NIKKEI-HC

0.725

-0.09

79,500

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